Forward-looking statements regarding the pending BETA CAE acquisition and its impact are subject to additional risks and uncertainties including: the markets for BETA CAE’s or Cadence’s products and services may develop more slowly than expected or than they have in the past; operating results and cash flows may fluctuate more than expected; risks associated with tax liabilities or changes in applicable tax laws or interpretations to which the pending transaction or parties thereto are subject; BETA CAE or Cadence may fail to satisfy the closing conditions, including obtaining required regulatory approvals, in a timely manner or at all; uncertainties as to the availability of financing for the pending transaction upon acceptable terms on a timely basis and associated costs and expenses, including applicable interest rates; uncertainty as to the amount of shares to be issued by Cadence to acquire BETA CAE due to fluctuations in the trading prices of Cadence’s common stock; Cadence may fail to successfully acquire and integrate BETA CAE; Cadence may fail to realize the anticipated benefits of the pending acquisition; Cadence may incur unanticipated costs or other liabilities in connection with acquiring or integrating BETA CAE; Cadence may not repay debt or maintain share repurchases as anticipated, including as a result of insufficient free cash flow or use of cash for other purposes; the potential impact of the pending acquisition on relationships with third parties, including employees, customers, partners and competitors; Cadence may be unable to motivate and retain key personnel; and changes in or failure to comply with legislation or government regulations could affect the closing of the pending transaction or post-closing operations and results of operations.
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, including its most recent report on Form 10-K, subsequent reports on Form 10-Q and future filings.
All forward-looking statements in this press release are based on management's expectations as of the date of this press release and, except as required by law, Cadence disclaims any obligation to update these forward-looking statements to reflect future events or circumstances.
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 measures contained within this press release with their most directly comparable GAAP 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 31, 2024 |
March 31, 2023 |
|||
|
(unaudited) |
||||
GAAP operating margin as a percent of total revenue |
25 |
% |
32 |
% |
|
Reconciling items to non-GAAP operating margin as a percent of total revenue: |
|
|
|||
Stock-based compensation expense |
9 |
% |
7 |
% |
|
Amortization of acquired intangibles |
2 |
% |
1 |
% |
|
Acquisition and integration-related costs |
2 |
% |
2 |
% |
|
Restructuring |
0 |
% |
0 |
% |
|
Non-qualified deferred compensation expenses |
0 |
% |
0 |
% |
|
Non-GAAP operating margin as a percent of total revenue |
38 |
% |
42 |
% |
Net Income Reconciliation |
Three Months Ended |
||||||
|
March 31, 2024 |
March 31, 2023 |
|||||
(in thousands) |
(unaudited) |
||||||
Net income on a GAAP basis |
$ |
247,643 |
|
$ |
241,804 |
|
|
Stock-based compensation expense |
|
88,129 |
|
|
74,288 |
|
|
Amortization of acquired intangibles |
|
16,755 |
|
|
14,527 |
|
|
Acquisition and integration-related costs |
|
22,086 |
|
|
15,800 |
|
|
Restructuring |
|
280 |
|
|
— |
|
|
Non-qualified deferred compensation expenses |
|
4,588 |
|
|
3,150 |
|
|
Other income or expense related to investments and non-qualified deferred compensation plan assets* |
|
(59,986 |
) |
|
(3,273 |
) |
|
Income tax effect of non-GAAP adjustments |
|
(613 |
) |
|
5,137 |
|
|
Net income on a non-GAAP basis |
$ |
318,882 |
|
$ |
351,433 |
|
* |
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 31, 2024 |
March 31, 2023 |
|||||
(in thousands, except per share data) |
(unaudited) |
||||||
Diluted net income per share on a GAAP basis |
$ |
0.91 |
|
$ |
0.89 |
|
|
Stock-based compensation expense |
|
0.32 |
|
|
0.27 |
|
|
Amortization of acquired intangibles |
|
0.06 |
|
|
0.05 |
|
|
Acquisition and integration-related costs |
|
0.08 |
|
|
0.06 |
|
|
Restructuring |
|
— |
|
|
— |
|
|
Non-qualified deferred compensation expenses |
|
0.02 |
|
|
0.01 |
|
|
Other income or expense related to investments and non-qualified deferred compensation plan assets* |
|
(0.22 |
) |
|
(0.01 |
) |
|
Income tax effect of non-GAAP adjustments |
|
— |
|
|
0.02 |
|
|
Diluted net income per share on a non-GAAP basis |
$ |
1.17 |
|
$ |
1.29 |
|
|
Shares used in calculation of diluted net income per share |
|
273,544 |
|
|
273,159 |
|
* |
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. |
Cadence Design Systems, Inc. | |||||
Condensed Consolidated Balance Sheets | |||||
March 31, 2024 and December 31, 2023 | |||||
(In thousands) | |||||
(Unaudited) | |||||
|
|||||
March 31, 2024 | December 31, 2023 | ||||
Current assets: | |||||
Cash and cash equivalents | $ |
1,012,418 |
$ |
1,008,152 |
|
Receivables, net |
|
389,865 |
|
489,224 |
|
Inventories |
|
185,784 |
|
181,661 |
|
Prepaid expenses and other |
|
341,865 |
|
297,180 |
|
Total current assets |
|
1,929,932 |
|
1,976,217 |
|
Property, plant and equipment, net |
|
433,016 |
|
403,213 |
|
Goodwill |
|
1,575,107 |
|
1,535,845 |
|
Acquired intangibles, net |
|
334,644 |
|
336,843 |
|
Deferred taxes |
|
886,576 |
|
880,001 |
|
Other assets |
|
562,855 |
|
537,372 |
|
Total assets | $ |
5,722,130 |
$ |
5,669,491 |
|
Current liabilities: | |||||
Current portion of long-term debt | $ |
349,507 |
$ |
349,285 |
|
Accounts payable and accrued liabilities |
|
456,608 |
|
576,558 |
|
Current portion of deferred revenue |
|
659,628 |
|
665,024 |
|
Total current liabilities |
|
1,465,743 |
|
1,590,867 |
|
Long-term liabilities: | |||||
Long-term portion of deferred revenue |
|
87,003 |
|
98,931 |
|
Long-term debt |
|
299,805 |
|
299,771 |
|
Other long-term liabilities |
|
301,983 |
|
275,651 |
|
Total long-term liabilities |
|
688,791 |
|
674,353 |
|
Stockholders' equity |
|
3,567,596 |
|
3,404,271 |
|
Total liabilities and stockholders' equity | $ |
5,722,130 |
$ |
5,669,491 |
Cadence Design Systems, Inc. | |||||||
Condensed Consolidated Income Statements | |||||||
For the Three Months Ended March 31, 2024 and March 31, 2023 | |||||||
(In thousands, except per share amounts) | |||||||
(Unaudited) | |||||||
|
|||||||
Three Months Ended | |||||||
March 31, 2024 | March 31, 2023 | ||||||
Revenue: | |||||||
Product and maintenance | $ |
913,385 |
|
$ |
963,742 |
|
|
Services |
|
95,718 |
|
|
57,948 |
|
|
Total revenue |
|
1,009,103 |
|
|
1,021,690 |
|
|
Costs and expenses: | |||||||
Cost of product and maintenance |
|
75,395 |
|
|
100,238 |
|
|
Cost of services |
|
49,802 |
|
|
24,234 |
|
|
Marketing and sales |
|
180,589 |
|
|
166,666 |
|
|
Research and development |
|
378,958 |
|
|
350,295 |
|
|
General and administrative |
|
68,716 |
|
|
53,527 |
|
|
Amortization of acquired intangibles |
|
5,407 |
|
|
4,267 |
|
|
Restructuring |
|
280 |
|
|
- |
|
|
Total costs and expenses |
|
759,147 |
|
|
699,227 |
|
|
Income from operations |
|
249,956 |
|
|
322,463 |
|
|
Interest expense |
|
(8,692 |
) |
|
(9,260 |
) |
|
Other income, net |
|
68,779 |
|
|
8,284 |
|
|
Income before provision for income taxes |
|
310,043 |
|
|
321,487 |
|
|
Provision for income taxes |
|
62,400 |
|
|
79,683 |
|
|
Net income | $ |
247,643 |
|
$ |
241,804 |
|
|
Net income per share - basic | $ |
0.92 |
|
$ |
0.90 |
|
|
Net income per share - diluted | $ |
0.91 |
|
$ |
0.89 |
|
|
Weighted average common shares outstanding - basic |
|
269,606 |
|
|
269,501 |
|
|
Weighted average common shares outstanding - diluted |
|
273,544 |
|
|
273,159 |
|
Cadence Design Systems, Inc. | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
For the Three Months Ended March 31, 2024 and March 31, 2023 | |||||||
(In thousands) | |||||||
(Unaudited) | |||||||
|
|||||||
Three Months Ended | |||||||
March 31, | March 31, | ||||||
2024 |
2023 |
||||||
Cash and cash equivalents at beginning of period | $ |
1,008,152 |
|
$ |
882,325 |
|
|
Cash flows from operating activities: | |||||||
Net income |
|
247,643 |
|
|
241,804 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization |
|
39,556 |
|
|
34,400 |
|
|
Amortization of debt discount and fees |
|
320 |
|
|
311 |
|
|
Stock-based compensation |
|
88,129 |
|
|
74,288 |
|
|
Gain on investments, net |
|
(55,394 |
) |
|
(123 |
) |
|
Deferred income taxes |
|
(1,523 |
) |
|
(11,640 |
) |
|
Provisions for losses on receivables |
|
158 |
|
|
214 |
|
|
ROU asset amortization and change in operating lease liabilities |
|
(917 |
) |
|
(1,392 |
) |
|
Other non-cash items |
|
78 |
|
|
99 |
|
|
Changes in operating assets and liabilities, net of effect of acquired businesses: | |||||||
Receivables |
|
102,991 |
|
|
(8,719 |
) |
|
Inventories |
|
(10,689 |
) |
|
399 |
|
|
Prepaid expenses and other |
|
(15,073 |
) |
|
56,212 |
|
|
Other assets |
|
(7,535 |
) |
|
(42,084 |
) |
|
Accounts payable and accrued liabilities |
|
(117,291 |
) |
|
(117,915 |
) |
|
Deferred revenue |
|
(23,941 |
) |
|
40,650 |
|
|
Other long-term liabilities |
|
6,720 |
|
|
897 |
|
|
Net cash provided by operating activities |
|
253,232 |
|
|
267,401 |
|
|
Cash flows from investing activities: | |||||||
Purchases of investments |
|
(2,095 |
) |
|
(9,055 |
) |
|
Proceeds from the sale and maturity of investments |
|
43,377 |
|
|
102 |
|
|
Purchases of property, plant and equipment |
|
(49,601 |
) |
|
(26,719 |
) |
|
Cash paid in business combinations, net of cash acquired |
|
(71,450 |
) |
|
- |
|
|
Net cash used for investing activities |
|
(79,769 |
) |
|
(35,672 |
) |
|
Cash flows from financing activities: | |||||||
Proceeds from revolving credit facility |
|
- |
|
|
50,000 |
|
|
Payments on revolving credit facility |
|
- |
|
|
(120,000 |
) |
|
Proceeds from issuance of common stock |
|
116,725 |
|
|
65,370 |
|
|
Stock received for payment of employee taxes on vesting of restricted stock |
|
(151,123 |
) |
|
(67,712 |
) |
|
Payments for repurchases of common stock |
|
(125,006 |
) |
|
(125,010 |
) |
|
Net cash used for financing activities |
|
(159,404 |
) |
|
(197,352 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(9,793 |
) |
|
261 |
|
|
Increase in cash and cash equivalents |
|
4,266 |
|
|
34,638 |
|
|
Cash and cash equivalents at end of period | $ |
1,012,418 |
|
$ |
916,963 |
|
Cadence Design Systems, Inc. | |||||||||||
(Unaudited) | |||||||||||
|
|||||||||||
Revenue Mix by Geography (% of Total Revenue) | |||||||||||
2023 |
2024 |
||||||||||
GEOGRAPHY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | |||||
Americas | 44% |
41% |
43% |
44% |
43% |
46% |
|||||
China | 17% |
18% |
17% |
15% |
17% |
12% |
|||||
Other Asia | 18% |
18% |
19% |
19% |
19% |
20% |
|||||
Europe, Middle East and Africa | 15% |
17% |
15% |
16% |
16% |
17% |
|||||
Japan | 6% |
6% |
6% |
6% |
5% |
5% |
|||||
Total | 100% |
100% |
100% |
100% |
100% |
100% |
|||||
Revenue Mix by Product Category (% of Total Revenue) | |||||||||||
2023 |
2024 |
||||||||||
PRODUCT CATEGORY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | |||||
Custom IC Design and Simulation | 20% |
22% |
22% |
22% |
22% |
22% |
|||||
Digital IC Design and Signoff | 25% |
27% |
28% |
29% |
27% |
29% |
|||||
Functional Verification, including Emulation and Prototyping Hardware | 32% |
27% |
26% |
24% |
27% |
25% |
|||||
IP | 11% |
11% |
11% |
13% |
12% |
12% |
|||||
System Design and Analysis | 12% |
13% |
13% |
12% |
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, 2024 | |||
(Unaudited) | |||
Three Months Ending |
Year Ending |
||
June 30,
|
December 31, 2024 |
||
Forecast | Forecast | ||
GAAP operating margin as a percent of total revenue | 26.5% - 27.5% |
31% - 32% |
|
|
|
||
Reconciling items to non-GAAP operating margin as a |
|
|
|
percent of total revenue: |
|
|
|
Stock-based compensation expense | 9% |
8% |
|
Amortization of acquired intangibles | 2% |
2% |
|
Acquisition and integration-related costs | 1% |
1% |
|
Non-qualified deferred compensation expenses | 0% |
0% |
|
|
|
||
Non-GAAP operating margin as a percent of total revenue�nbsp; | 38.5% - 39.5% |
42% - 43% |
|
�nbsp;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, 2024 | |||
(Unaudited) | |||
|
|||
Three Months Ending |
Year Ending |
||
June 30,
|
December 31, 2024 |
||
Forecast | Forecast | ||
Diluted net income per share on a GAAP basis | $0.73 to $0.77 |
$4.04 to $4.14 |
|
|
|
||
Stock-based compensation expense | 0.32 |
1.41 |
|
Amortization of acquired intangibles | 0.06 |
0.25 |
|
Acquisition and integration-related costs | 0.06 |
0.20 |
|
Non-qualified deferred compensation expenses | - |
0.02 |
|
Other income or expense related to investments and |
|
|
|
non-qualified deferred compensation plan assets* | - |
(0.22) |
|
Income tax effect of non-GAAP adjustments | 0.03 |
0.18 |
|
|
|
||
Diluted net income per share on a non-GAAP basis�nbsp; | $1.20 to $1.24 |
$5.88 to $5.98 |
|
�nbsp;The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP | |||
* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense. | |||
Cadence Design Systems, Inc. | |||
Impact of Non-GAAP Adjustments on Forward Looking Net Income | |||
As of April 22, 2024 | |||
(Unaudited) | |||
Three Months Ending | Year Ending | ||
June 30,
2024 |
December 31, 2024 | ||
Forecast | Forecast | ||
($ in millions) | |||
Net income on a GAAP basis | $200 to $211 |
$1,105 to $1,132 | |
|
|||
Stock-based compensation expense | 89 |
386 |
|
Amortization of acquired intangibles | 17 |
68 |
|
Acquisition and integration-related costs | 15 |
56 |
|
Non-qualified deferred compensation expenses | - |
5 |
|
Other income or expense related to investments and |
|
|
|
non-qualified deferred compensation plan assets* | - |
(60) |
|
Income tax effect of non-GAAP adjustments | 8 |
48 |
|
Net income on a non-GAAP basis�nbsp; | $329 to $340 | $1,608 to $1,635 | |
�nbsp;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. |