EX-99.02 3 cfocommentary10242016ex9902.htm CFO COMMENTARY Exhibit
Exhibit 99.02
image0a03.jpg


 
CADENCE REPORTS THIRD QUARTER
2016
 
CADENCE DESIGN SYSTEMS, INC.
 
 
 
 
 
 
 
 
 
 
 
CFO COMMENTARY
 
 
 
 
October 24, 2016
Q3 2016 Key Takeaways
• Good financial results with revenue and profitability meeting or exceeding expectations.
• Repurchased 9.6 million shares of stock for $240 million, representing approximately 3% of shares outstanding as of July 2, 2016.
• Maintained 2016 outlook midpoints for revenue, bookings, operating margin and operating cash flow.
FY 2016 Outlook
• Revenue: $1.810 - $1.820 billion.
• GAAP operating margin: approximately 14%.
• Non-GAAP operating margin: approximately 26%.
• GAAP EPS: $0.74 - $0.76.
• Non-GAAP EPS $1.19 - $1.21.
• Operating cash flow: $380 - $420 million.
Q4 2016 Outlook
• Revenue : $463 - $473 million.
• GAAP operating margin: approximately 15%.
• Non-GAAP operating margin: approximately 27%.
• GAAP EPS: $0.18 - $0.20.
• Non-GAAP EPS: $0.32 - $0.34.






Financial Results Webcast
Our Q3 2016 financial results webcast will begin October 24, 2016 at 2:00 p.m. (Pacific) / 5:00 p.m. (Eastern). The webcast may be accessed at www.cadence.com/cadence/investor_relations.
An archive of the webcast will be available on October 24, 2016 until 5:00 p.m. (Pacific) / 8:00 p.m. (Eastern) on December 16, 2016.
Q3 2016 KEY METRICS
 
• Revenue $446 million.
• GAAP operating margin 15%.
• Non-GAAP operating margin 26%.
• GAAP EPS $0.23.
• Non-GAAP EPS $0.30.
• Operating cash flow $84 million.
• Cash and short-term Investments $533 million.
• Total debt $700 million.
• DSO 34 days, down 1 day.
 
 
 
 
 
 
 
 
 
 
 
 

 
 
 
October 24, 2016
Cadence Q3 2016 Financial Results
1


Cadence Design Systems, Inc.
 

Fiscal Year 2016 Financial Outlook
 
 
 
Previous
 
Current
 
 
FY 2015A

 
FY 2016E
 
FY 2016E
 
 
 
 
 
 
 
 
Total Bookings ($ Billion)
$1.902

 
$2.020 - $2.080
 
$2.030 - $2.070
 
   Y/Y Growth
7%

 
6% - 9%
 
7% - 9%
 
 
 
 
 
 
 
 
Average Contract Life (Years)
2.58

 
~2.6
 
~2.6
 
 
 
 
 
 
 
 
Recurring Revenue
>90%

 
>90%
 
>90%
 
 
 
 
 
 
 
 
Total Revenue ($ Billion)
$1.702

 
$1.800 - $1.830
 
$1.810 - $1.820
 
   Y/Y Growth
8%

 
6% - 8%
 
6% - 7%
 
 
 
 
 
 
 
 
Revenue from Beginning Backlog
~70%

 
~70%
 
~70%
 
 
 
 
 
 
 
 
GAAP Operating Margin
16.8%

 
~15%
 
~14%
 
 
 
 
 
 
 
 
Non-GAAP Operating Margin
26.7%

 
~26%
 
~26%
 
 
 
 
 
 
 
 
Non-GAAP Other Income & Exp ($ Million)
$(12.3)

 
($20) - ($14)
 
($18) - ($15)
 
 
 
 
 
 
 
 
Non-GAAP Tax Rate
23%

 
23%
 
23%
 
 
 
 
 
 
 
 
Weighted Average Diluted Shares Outstanding (Million)
312.3

 
288 - 294
 
289 - 293
 
 
 
 
 
 
 
 
GAAP EPS
$0.81

 
$0.70 - $0.76
 
$0.74 - $0.76
 
 
 
 
 
 
 
 
Non-GAAP EPS
$1.09

 
$1.17 - $1.23
 
$1.19 - $1.21
 
   Y/Y Growth
16%

 
7% - 13%
 
9% - 11%
 
 
 
 
 
 
 
 
Cash Flow from Operations ($ Million)
$378.2

 
$380 - $420
 
$380 - $420
 
 
 
 
 
 
 
 
DSO
35

 
30 - 35
 
30 - 35
 
 
 
 
 
 
 
 
Capital Expenditures ($ Million)
$44.8

 
~$50
 
~$50
 
 
 
 
 
 
 
 

Fourth Quarter 2016 Financial Outlook
 
 
 
 
 
 
Current
 
 
Q4 2015A
 
Q3 2016A
 
 
Q4 2016E
 
 
 
 
 
 
 
 
 
Total Revenue ($ Million)
$441.1
 
$446.2
 
 
$463 - $473
 
   Q/Q Growth
2%
 
(2%)
 
 
4% - 6%
 
   Y/Y Growth
4%
 
3%
 
 
5% - 7%
 
 
 
 
 
 
 
 
 
GAAP Operating Margin
19%
 
15%
 
 
~15%
 
 
 
 
 
 
 
 
 
Non-GAAP Operating Margin
29%
 
26%
 
 
~27%
 
 
 
 
 
 
 
 
 
GAAP EPS
$0.26
 
$0.23
 
 
$0.18 - $0.20
 
 
 
 
 
 
 
 
 
Non-GAAP EPS
$0.31
 
$0.30
 
 
$0.32 - $0.34
 
   Q/Q Growth
11%
 
3%
 
 
7% - 13%
 
   Y/Y Growth
15%
 
7%
 
 
3% - 10%
 
 
 
 
 
 
 
 
 


October 24, 2016
Cadence Q3 2016 Financial Results
2

Cadence Design Systems, Inc.
 

Third Quarter Financial Results
Revenue
(In Thousands)
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Product & Maintenance
$396,867
 
$413,489
 
$411,744
 
$419,963
 
 
$415,370
 
Services
36,896
 
27,590
 
36,118
 
33,058
 
 
30,850
 
   Total Revenue
$433,763
 
$441,079
 
$447,862
 
$453,021
 
 
$446,220
 
   Y/Y Growth
8%
 
4%
 
9%
 
9%
 
 
3%
 

Revenue Mix by Geography
(% of Total Revenue)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
Americas
48
%
 
48
%
 
49
%
 
47
%
 
 
46
%
 
Asia
25
%
 
25
%
 
22
%
 
24
%
 
 
27
%
 
Europe, Middle East and Africa
18
%
 
17
%
 
19
%
 
20
%
 
 
19
%
 
Japan
9
%
 
10
%
 
10
%
 
9
%
 
 
8
%
 
   Total
100
%
 
100
%
 
100
%
 
100
%
 
 
100
%
 

Revenue Mix by Product Group
(% of Total Revenue)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
Functional Verification
23
%
 
25
%
 
26
%
 
27
%
 
 
24
%
 
Digital IC Design and Signoff
28
%
 
28
%
 
30
%
 
27
%
 
 
28
%
 
Custom IC Design
26
%
 
25
%
 
25
%
 
26
%
 
 
27
%
 
System Interconnect and Analysis
10
%
 
10
%
 
9
%
 
10
%
 
 
10
%
 
IP
13
%
 
12
%
 
10
%
 
10
%
 
 
11
%
 
   Total
100
%
 
100
%
 
100
%
 
100
%
 
 
100
%
 

Contract Duration
(Years)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Contract Life
2.4

 
2.8

 
2.7

 
2.7

 
 
2.5

 
 
 
 
 
 
 
 
 
 
 
 
 
Expect approximately 2.6 years for 2016.

Total Costs and Expenses
(In Thousands)
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Total GAAP Costs & Expenses
$355,862
 
$359,239
 
$389,826
 
$386,115
 
 
$379,378
 
  Y/Y Growth
3%
 
3%
 
8%
 
14%
 
 
7%
 
Total Non-GAAP Costs & Expenses
$316,208
 
$315,319
 
$333,444
 
$338,201
 
 
$332,035
 
  Y/Y Growth
9%
 
4%
 
6%
 
13%
 
 
5%
 
 
 
 
 
 
 
 
 
 
 
 
 





October 24, 2016
Cadence Q3 2016 Financial Results
3

Cadence Design Systems, Inc.
 

Operating Margin
 
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Operating Margin
18.0
%
 
18.6
%
 
13.0
%
 
14.8
%
 
 
15.0
%
 
Non-GAAP Operating Margin
27.1
%
 
28.5
%
 
25.5
%
 
25.3
%
 
 
25.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 

Earnings Per Share
 
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Net Income Per Share
$0.25
 
$0.26
 
$0.17
 
$0.17
 
 
$0.23
 
  Y/Y Growth
108%
 
24%
 
42%
 
(11)%
 
 
(8)%
 
Non-GAAP Net Income Per Share
$0.28
 
$0.31
 
$0.28
 
$0.29
 
 
$0.30
 
  Y/Y Growth
8%
 
15%
 
22%
 
7%
 
 
7%
 
 
 
 
 
 
 
 
 
 
 
 
 

Total DSO
 
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
DSO
28
 
35
 
32
 
35
 
 
34
 
 
 
 
 
 
 
 
 
 
 
 
 
Our DSO target for 2016 is 30 - 35 days.
Note that DSO were 34 days, down 1 day from Q2.
The 6 day increase in DSO, and the 13 million increase in long-term receivables, over Q3 2015, are both due to the increase in hardware leases associated with the increase in hardware sales since Q3 2015.

Balance Sheet and Cash Review

Cash Flow from Operating Activities
(In Thousands)
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Cash from Operating Activities
$86,907
 
$122,851
 
$83,191
 
$80,366
 
 
$84,460
 
 
 
 
 
 
 
 
 
 
 
 
 

Capital Expenditures
(In Thousands)
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
$10,026
 
$10,715
 
$12,116
 
$16,171
 
 
$14,165
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures for 2016 are expected to be approximately $50 million.

Cash and Short-Term Investments
(In Thousands)
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and Short-Term Investments
$711,195
 
$711,184
 
$906,717
 
$704,318
 
 
$532,836
 
 
 
 
 
 
 
 
 
 
 
 
 
Approximately 32 percent of our cash and short-term investments were in the U.S. at quarter-end.


October 24, 2016
Cadence Q3 2016 Financial Results
4

Cadence Design Systems, Inc.
 

Stock Repurchase
(In Thousands, Except Share Price)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
Share Repurchase
$120,059

 
$120,054

 
$240,000

 
$240,100

 
 
$240,096

 
Number of Shares
5,856

 
5,510

 
11,556

 
10,026

 
 
9,596

 
Average Share Price
$20.50

 
$21.79

 
$20.77

 
$23.95

 
 
$25.02

 
 
 
 
 
 
 
 
 
 
 
 
 
Since Q3 of 2015, under current repurchase program, Cadence has repurchased a total of 42.5 million shares for $960 million, representing approximately 15% of shares outstanding on July 4, 2015.

Employees
 
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
Headcount
6,567

 
6,664

 
6,786

 
6,945

 
 
7,113

 
 
 
 
 
 
 
 
 
 
 
 
 
Headcount increased by 168 positions from Q2 to Q3 due to hiring in R&D and technical field positions.







October 24, 2016
Cadence Q3 2016 Financial Results
5

Cadence Design Systems, Inc.
 


Forward Looking Statements
The statements in this CFO Commentary contain 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, 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 the reserves or settlement assumptions Cadence may take from time to time with respect to accounts receivable, taxes, litigation or other matters; 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 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 GAAP. Investors are encouraged to review the reconciliation of non-GAAP financial measures contained within this CFO Commentary 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. See our earnings press release issued today for further discussion of our non-GAAP financial measures, as well as the reconciliation provided in the Appendix to this CFO Commentary.

Cadence’s management uses non-GAAP net income because it excludes items that are generally not directly related to the performance of the company’s core business operations and therefore provides supplemental information to Cadence’s 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’s management, including forecasting and budgeting.

Cadence and the Cadence logo are trademarks or registered trademarks of Cadence Design Systems, Inc. All other trademarks are the property of their respective owners.


October 24, 2016
Cadence Q3 2016 Financial Results
6

Cadence Design Systems, Inc.
 

APPENDIX
Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)

Reconciliation of GAAP Total Expenses to Non-GAAP Total Expenses
(In Thousands)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP total costs and expenses
$355,862

 
$359,239

 
$389,826

 
$386,115

 
 
$379,378

 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciling items to non-GAAP total costs & expenses
 
 
 
 
 
 
 
 
 
 
 
Amortization of acquired intangibles
(15,794
)
 
(15,826
)
 
(16,443
)
 
(15,083
)
 
 
(14,482
)
 
Stock-based compensation expense
(24,117
)
 
(24,660
)
 
(24,632
)
 
(25,356
)
 
 
(29,998
)
 
Non-qualified deferred compensation (expenses) credits
1,508

 
(575
)
 
83

 
(359
)
 
 
(921
)
 
Restructuring and other (charges) credits
(303
)
 
(347
)
 
(14,586
)
 
74

 
 
(101
)
 
Acquisition and integration-related costs
(948
)
 
(1,596
)
 
(804
)
 
(7,190
)
 
 
(1,841
)
 
Special charges *

 
(916
)
 

 

 
 

 
Non-GAAP total costs and expenses
$316,208

 
$315,319

 
$333,444

 
$338,201

 
 
$332,035

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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.

* Comprised of executive severance costs.

October 24, 2016
Cadence Q3 2016 Financial Results
7

Cadence Design Systems, Inc.
 

Reconciliation of GAAP Operating Margin as Percent of Total Revenue to Non-GAAP Operating Margin as Percent of Total Revenue

 
Q3 2015
 
Q4 2015
 
Q1 2016
 
Q2 2016
 
 
Q3 2016
 
 
Forecast Q4 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP operating margin as percent of total revenue
18%
 
19%
 
13%
 
15%
 
 
15%
 
 
~15%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciling items to non-GAAP operating margin as a percent of total revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of acquired intangibles
4%
 
4%
 
4%
 
3%
 
 
3%
 
 
3%
 
Stock-based compensation expense
5%
 
6%
 
6%
 
6%
 
 
7%
 
 
6%
 
Non-qualified deferred compensation expenses (credits)
0%
 
0%
 
0%
 
0%
 
 
0%
 
 
0%
 
Restructuring and other charges (credits)
0%
 
0%
 
3%
 
0%
 
 
0%
 
 
3%
 
Acquisition and integration-related costs
0%
 
0%
 
0%
 
1%
 
 
1%
 
 
0%
 
Special charges *
0%
 
0%
 
0%
 
0%
 
 
0%
 
 
0%
 
Non-GAAP operating margin as percent of total revenue
27%
 
29%
 
26%
 
25%
 
 
26%
 
 
~27%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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.

* Comprised of executive severance costs.

 
 
2014
 
 
2015
 
 
Forecast 2016
 
 
 
 
 
 
 
 
 
 
 
GAAP operating margin as percent of total revenue
 
13%
 
 
17%
 
 
~14%
 
 
 
 
 
 
 
 
 
 
 
Reconciling items to non-GAAP operating margin as a percent of total revenue
 
 
 
 
 
 
 
 
 
Amortization of acquired intangibles
 
4%
 
 
4%
 
 
3%
 
Stock-based compensation expense
 
5%
 
 
5%
 
 
6%
 
Non-qualified deferred compensation expenses (credits)
 
0%
 
 
0%
 
 
0%
 
Restructuring and other charges
 
0%
 
 
0%
 
 
2%
 
Acquisition and integration-related costs
 
2%
 
 
1%
 
 
1%
 
Special charges *
 
1%
 
 
0%
 
 
0%
 
Non-GAAP operating margin as percent of total revenue
 
25%
 
 
27%
 
 
~26%
 
 
 
 
 
 
 
 
 
 
 

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.

* Comprised of costs related to a voluntary retirement program and executive severance costs.

October 24, 2016
Cadence Q3 2016 Financial Results
8

Cadence Design Systems, Inc.
 

Reconciliation of GAAP Diluted Net Income Per Share to Non-GAAP Diluted Net Income Per Share
(In Thousands, Except Per Share Data)
Q3 2015

 
Q4 2015

 
Q1 2016

 
Q2 2016

 
 
Q3 2016

 
 
Forecast Q4 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted net income per share on a GAAP basis
$0.25

 
$0.26

 
$0.17

 
$0.17

 
 
$0.23

 
 
$0.18 - $0.20

 
Amortization of acquired intangibles
0.05

 
0.05

 
0.05

 
0.05

 
 
0.05

 
 
0.05

 
Stock-based compensation expense
0.08

 
0.08

 
0.08

 
0.09

 
 
0.10

 
 
0.11

 
Non-qualified deferred compensation expenses (credits)
(0.01
)
 

 

 

 
 

 
 

 
Restructuring and other charges (credits)

 

 
0.05

 

 
 

 
 
0.04

 
Acquisition and integration-related costs

 
0.01

 

 
0.02

 
 
0.01

 
 

 
Special charges *

 

 

 

 
 

 
 

 
Other income or expense related to investments and non-qualified deferred compensation plan assets **

 

 
(0.01
)
 

 
 

 
 

 
Income tax effect of non-GAAP adjustments
(0.09
)
 
(0.09
)
 
(0.06
)
 
(0.04
)
 
 
(0.09
)
 
 
(0.06
)
 
Diluted net income per share on a non-GAAP basis
$0.28

 
$0.31

 
$0.28

 
$0.29

 
 
$0.30

 
 
$0.32 - $0.34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares used in calculation of diluted net income per share - GAAP ***
313,186

 
310,512

 
303,434

 
295,201

 
 
287,473

 
 
 
 
Shares used in calculation of diluted net income per share - non-GAAP ***
313,186

 
310,512

 
303,434

 
295,201

 
 
287,473

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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.

* Comprised of executive severance costs.

** Includes, as applicable, equity in losses or income from investments, write-down of investments, 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.


October 24, 2016
Cadence Q3 2016 Financial Results
9

Cadence Design Systems, Inc.
 


Reconciliation of GAAP Diluted Net Income Per Share to Non-GAAP Diluted Net Income Per Share
(In Thousands, Except Per Share Data)
2012

 
2013

 
2014

 
 
2015

 
 
Forecast 2016

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted net income per share on a GAAP basis
$1.57

 
$0.56

 
$0.52

 
 
$0.81

 
 
$0.74 - $0.76

 
Amortization of acquired intangibles
0.10

 
0.15

 
0.20

 
 
0.21

 
 
0.21

 
Stock-based compensation expense
0.17

 
0.23

 
0.27

 
 
0.30

 
 
0.37

 
Non-qualified deferred compensation expenses (credits)
0.02

 
0.01

 
0.01

 
 

 
 

 
Restructuring and other charges

 
0.06

 
0.03

 
 
0.01

 
 
0.09

 
Acquisition and integration-related costs
0.03

 
0.11

 
0.08

 
 
0.03

 
 
0.04

 
Special charges *

 

 
0.04

 
 

 
 

 
Amortization of debt discount on convertible notes
0.07

 
0.08

 
0.06

 
 
0.02

 
 

 
Other income or expense related to investments and non-qualified deferred compensation plan assets **
(0.02
)
 
(0.02
)
 
(0.01
)
 
 
(0.01
)
 
 
(0.01
)
 
Income tax benefit due to a release of an uncertain tax position

 
(0.11
)
 

 
 

 
 

 
Income tax benefit of valuation allowance release
(0.78
)
 

 

 
 

 
 

 
Income tax benefit of State of California settlement
(0.13
)
 

 

 
 

 
 

 
Acquisition-related income tax benefit
(0.05
)
 

 

 
 

 
 

 
Income tax effect of non-GAAP adjustments
(0.21
)
 
(0.21
)
 
(0.26
)
 
 
(0.28
)
 
 
(0.25
)
 
Diluted net income per share on a non-GAAP basis
$0.77

 
$0.86

 
$0.94

 
 
$1.09

 
 
$1.19 - $1.21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares used in calculation of diluted net income per share - GAAP ***
280,667

 
294,564

 
306,775

 
 
312,302

 
 
 
 
Shares used in calculation of diluted net income per share - non-GAAP ***
280,667

 
294,564

 
306,775

 
 
312,302

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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.

* Comprised of costs related to a voluntary retirement program and executive severance costs.

** Includes, as applicable, equity in losses or income from investments, write-down of investments, 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.






October 24, 2016
Cadence Q3 2016 Financial Results
10

Cadence Design Systems, Inc.
 

Reconciliation of GAAP Total Other Income and Expense to Non-GAAP Total Other Income and Expense
 
 
 
 
 
Previous

 
 
Current

 
(In Millions)
 
FY 2015A
 
 
FY 2016E

 
 
FY 2016E

 
 
 
 
 
 
 
 
 
 
 
GAAP total other income and expense
 
$(17.8)
 
 
$(17) - $(11)

 
 
$(14) - $(11)

 
 
 
 
 
 
 
 
 
 
 
Reconciling items to non-GAAP total income and expense
 
 
 
 
 
 
 
 
 
Other income or expense related to investments and non-qualified deferred compensation plan assets*
 
(2.0)
 
 
(3)

 
 
(4)

 
Amortization of debt discount on convertible notes
 
(7.5)
 
 

 
 

 
Non-GAAP total other income and expense
 
$(12.3)
 
 
$(20) - $(14)

 
 
$(18) - $(15)

 
 
 
 
 
 
 
 
 
 
 

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 non-qualified deferred compensation plan assets recorded in other income or expense.



October 24, 2016
Cadence Q3 2016 Financial Results
11