| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Description | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
| CADENCE DESIGN SYSTEMS, INC. | ||||||||
| By: | /s/ John M. Wall | |||||||
| John M. Wall | ||||||||
| Senior Vice President and Chief Financial Officer | ||||||||
| 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. | ||||
| 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 | ||||||||||
| 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 | |||||||||||||||
Three Months Ended | |||||||||||
| March 31, 2024 | March 31, 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 | |||||||
| 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 | % | |||||||||||||||||||||||
| 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 | % | |||||||||||||||||||||||
Three Months Ending June 30, 2024 | Year Ending 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† | 38.5% - 39.5% | 42% - 43% | ||||||||||||
| † | 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. | ||||
Three Months Ending June 30, 2024 | Year Ending 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† | $1.20 to $1.24 | $5.88 to $5.98 | ||||||||||||
| † | The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP. | ||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense. | ||||
Three Months Ending June 30, 2024 | Year Ending December 31, 2024 | |||||||||||||
| ($ in millions) | Forecast | Forecast | ||||||||||||
| 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† | $329 to $340 | $1,608 to $1,635 | ||||||||||||
| † | 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 REPORTS FIRST QUARTER 2024 | ||||||||
| CADENCE DESIGN SYSTEMS, INC. | ||||||||
CFO COMMENTARY | ||||||||
Key Takeaways • Record Q1 bookings and record Q1 backlog of approximately $6.0 billion • Raising 2024 revenue outlook • The pending acquisition of BETA CAE is not included in Cadence's outlook | Q2 2024 Outlook • Revenue : $1.03 billion - $1.05 billion • GAAP operating margin: 26.5% - 27.5% • Non-GAAP operating margin: 38.5% - 39.5% • GAAP EPS: $0.73 - $0.77 • Non-GAAP EPS: $1.20 - $1.24 • Expect to use at least $125 million to repurchase Cadence shares in Q2 | Q1 2024 KEY METRICS | ||||||
• Revenue $1.009 billion • GAAP operating margin 25% • Non-GAAP operating margin 38% • GAAP EPS $0.91 • Non-GAAP EPS $1.17 • Operating cash flow $253 million | ||||||||
FY 2024 Outlook • Revenue: $4.56 - $4.62 billion • GAAP operating margin: 31% - 32% • Non-GAAP operating margin: 42% - 43% • GAAP EPS: $4.04 - $4.14 • Non-GAAP EPS $5.88 - $5.98 • Operating cash flow: $1.35 - $1.45 billion • Expect to use approximately 50% of free cash flow to repurchase Cadence shares for the year | Financial Results Webcast | |||||||
Our Q1 2024 financial results webcast will begin April 22, 2024 at 2:00 p.m. (Pacific). The webcast may be accessed at www.cadence.com/cadence/investor_relations. An archive of the webcast will be available on April 22, 2024 until 5:00 p.m. (Pacific) on June 14, 2024. | ||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 1 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions, except per share data) | 2018 | 2019 | 2020* | 2021 | 2022 | 2023* | 2024E | ||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 2,138 | $ | 2,336 | $ | 2,683 | $ | 2,988 | $ | 3,562 | $ | 4,090 | $4,560- $4,620 | ||||||||||||||||||||||||||||||||||
| Revenue growth* | 10% | 9% | 15% | 11% | 19% | 15% | 11% - 13% | ||||||||||||||||||||||||||||||||||||||||
| 3-year CAGR | 8% | 9% | 11% | 12% | 15% | 15% | ~15% | ||||||||||||||||||||||||||||||||||||||||
| 3-year CAGR without 53rd week impact | 11% | 16% | |||||||||||||||||||||||||||||||||||||||||||||
| GAAP operating expenses | $ | 1,742 | $ | 1,845 | $ | 2,037 | $ | 2,209 | $ | 2,488 | $ | 2,839 | ~$3,154 | ||||||||||||||||||||||||||||||||||
| GAAP operating expense growth | 8% | 6% | 10% | 8% | 13% | 14% | ~11% | ||||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating expenses | $ | 1,491 | $ | 1,587 | $ | 1,739 | $ | 1,877 | $ | 2,125 | $ | 2,373 | ~$2,639 | ||||||||||||||||||||||||||||||||||
| Non-GAAP operating expense growth | 6% | 6% | 10% | 8% | 13% | 12% | ~11% | ||||||||||||||||||||||||||||||||||||||||
| GAAP operating margin** | 19% | 21% | 24% | 26% | 30% | 31% | 32.5 | % | |||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin** | 30% | 32% | 35% | 37% | 40% | 42% | 42.5 | % | |||||||||||||||||||||||||||||||||||||||
| GAAP earnings per share | $ | 1.23 | $ | 3.53 | $ | 2.11 | $ | 2.50 | $ | 3.09 | $ | 3.82 | $4.04 - $4.14 | ||||||||||||||||||||||||||||||||||
| Non-GAAP earning per share | $ | 1.87 | $ | 2.20 | $ | 2.80 | $ | 3.29 | $ | 4.27 | $ | 5.15 | $5.88 - $5.98 | ||||||||||||||||||||||||||||||||||
| Non-GAAP EPS growth** | 34% | 18% | 27% | 18% | 30% | 21% | 15 | % | |||||||||||||||||||||||||||||||||||||||
| 3-year Non-GAAP EPS CAGR** | 20% | 22% | 26% | 21% | 25% | 23% | 22 | % | |||||||||||||||||||||||||||||||||||||||
| Weighted average shares diluted outstanding | 281.1 | 280.5 | 279.6 | 278.9 | 275.0 | 272.7 | 272.5 - 274.5 | ||||||||||||||||||||||||||||||||||||||||
| Cash flow from operations | 605 | 730 | 905 | 1,101 | 1,242 | 1,349 | $1,350 - $1,450 | ||||||||||||||||||||||||||||||||||||||||
| Capital expenditures | 62 | 75 | 95 | 65 | 123 | 102 | ~$120 | ||||||||||||||||||||||||||||||||||||||||
| (In Millions) | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024E* | ||||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 2,138 | $ | 2,336 | $ | 2,683 | $ | 2,988 | $ | 3,562 | $ | 4,090 | $ | 4,590 | |||||||||||||||||||||||||||||||||
| Revenue Growth | 10% | 9% | 15% | 11% | 19% | 15% | 12% | ||||||||||||||||||||||||||||||||||||||||
| 3-Year Revenue Growth CAGR | 8% | 9% | 11% | 12% | 15% | 15% | 15% | ||||||||||||||||||||||||||||||||||||||||
| GAAP operating margin | 19% | 21% | 24% | 26% | 30% | 31% | 32.5% | ||||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin | 30.2% | 32.1% | 35.2% | 37.2% | 40.3% | 42.0% | 42.5% | ||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | (7.8)% | (7.8)% | (7.4)% | (7.0)% | (7.6)% | (8.0)% | (8.4)% | ||||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin adjusted for stock-based compensation | 22.4% | 24.3% | 27.8% | 30.2% | 32.7% | 34.0% | 34.1% | ||||||||||||||||||||||||||||||||||||||||
| GAAP operating income | $ | 396 | $ | 492 | $ | 646 | $ | 779 | $ | 1,074 | $ | 1,251 | $ | 1,436 | |||||||||||||||||||||||||||||||||
| Non-GAAP operating income | $ | 647 | $ | 749 | $ | 944 | $ | 1,111 | $ | 1,436 | $ | 1,717 | $ | 1,951 | |||||||||||||||||||||||||||||||||
| Non-GAAP operating income adjusted for stock-based compensation | $ | 479 | $ | 567 | $ | 747 | $ | 901 | $ | 1,166 | $ | 1,391 | $ | 1,565 | |||||||||||||||||||||||||||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 2 | ||||||
| Cadence Design Systems, Inc. | ||||||||
Q2 2023 | Q1 2024 | Q2 2024E | |||||||||||||||||||||
| Total Revenue ($ Millions) | $ | 977 | $ | 1,009 | $1,030 - $1,050 | ||||||||||||||||||
| Q/Q Growth | (6)% | 2% - 4% | |||||||||||||||||||||
| Y/Y Growth | (1)% | 5% - 7% | |||||||||||||||||||||
| GAAP Operating Margin | 31% | 25% | 26.5% - 27.5% | ||||||||||||||||||||
| Non-GAAP Operating Margin | 42% | 38% | 38.5% - 39.5% | ||||||||||||||||||||
| GAAP EPS | $ | 0.81 | $ | 0.91 | $0.73 - $0.77 | ||||||||||||||||||
| Non-GAAP EPS | $ | 1.22 | $ | 1.17 | $1.20 - $1.24 | ||||||||||||||||||
| Previous | Current | ||||||||||||||||||||||
FY 2023 | FY 2024E | FY 2024E | |||||||||||||||||||||
| Recurring Revenue | 84% | 80% - 85% | 80% - 85% | ||||||||||||||||||||
| Total Revenue ($ Millions) | $ | 4,090 | $4,550 - $4,610 | $4,560 - $4,620 | |||||||||||||||||||
| Y/Y Growth | 15% | 11% - 13% | 11% - 13% | ||||||||||||||||||||
| Revenue from Beginning Backlog | ~75% | ~70% | ~70% | ||||||||||||||||||||
| GAAP Operating Margin | 30.6% | 32% - 33% | 31% - 32% | ||||||||||||||||||||
| Non-GAAP Operating Margin | 42.0% | 42% - 43% | 42% - 43% | ||||||||||||||||||||
| GAAP Other Income & Expense ($ Millions) | $ | 31 | $(10) - $(18) | $49 - $55 | |||||||||||||||||||
| Non-GAAP Other Income & Expense ($ Millions) | $ | (15) | $(10) - $(18) | $(5) - $(11) | |||||||||||||||||||
| GAAP Tax Rate | 19% | ~23% | ~25% | ||||||||||||||||||||
| Non-GAAP Tax Rate | 17.5% | 16.5% | 16.5% | ||||||||||||||||||||
| Weighted Average Diluted Shares Outstanding (Millions) | 272.7 | 271.5 - 273.5 | 272.5 - 274.5 | ||||||||||||||||||||
| GAAP EPS | $ | 3.82 | $4.08 - $4.18 | $4.04 - $4.14 | |||||||||||||||||||
| Y/Y Growth | 24% | 7% - 9% | 6% - 8% | ||||||||||||||||||||
| Non-GAAP EPS | $ | 5.15 | $5.87 - $5.97 | $5.88 - $5.98 | |||||||||||||||||||
| Y/Y Growth | 21% | 14% - 16% | 14% - 16% | ||||||||||||||||||||
| Cash Flow from Operations ($ Millions) | $ | 1,349 | $1,350 - $1,450 | $1,350 - $1,450 | |||||||||||||||||||
| DSO | 43 | ~45 | ~45 | ||||||||||||||||||||
| Capital Expenditures ($ Millions) | $ | 102 | ~$120 | ~$120 | |||||||||||||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 3 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Billions) | 2020 | 2021 | 2022 | 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Backlog | $ | 3.9 | $ | 4.4 | $ | 5.8 | $ | 6.0 | $ | 6.0 | |||||||||||||||||||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Product and Maintenance | $ | 964 | $ | 923 | $ | 966 | $ | 982 | $ | 913 | |||||||||||||||||||||||||
| Services | 58 | 54 | 57 | 87 | 96 | ||||||||||||||||||||||||||||||
| Total Revenue | $ | 1,022 | $ | 977 | $ | 1,023 | $ | 1,069 | $ | 1,009 | |||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| Revenue recognized over time | 77 | % | 82 | % | 83 | % | 85 | % | 87 | % | |||||||||||||||||||||||||
| Revenue from arrangements with non-cancelable commitments | 3 | % | 3 | % | 2 | % | 2 | % | 3 | % | |||||||||||||||||||||||||
| Recurring Revenue | 80 | % | 85 | % | 85 | % | 87 | % | 90 | % | |||||||||||||||||||||||||
| Up-Front Revenue | 20 | % | 15 | % | 15 | % | 13 | % | 10 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| Trailing Twelve Months Ended | |||||||||||||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| Recurring Revenue | 84 | % | 84 | % | 84 | % | 84 | % | 87 | % | |||||||||||||||||||||||||
| Up-Front Revenue | 16 | % | 16 | % | 16 | % | 16 | % | 13 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| (% of Total Revenue) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Americas | 44 | % | 41 | % | 43 | % | 44 | % | 46 | % | |||||||||||||||||||||||||
| China | 17 | % | 18 | % | 17 | % | 15 | % | 12 | % | |||||||||||||||||||||||||
| Other Asia | 18 | % | 18 | % | 19 | % | 19 | % | 20 | % | |||||||||||||||||||||||||
| Europe, Middle East and Africa | 15 | % | 17 | % | 15 | % | 16 | % | 17 | % | |||||||||||||||||||||||||
| Japan | 6 | % | 6 | % | 6 | % | 6 | % | 5 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| (% of Total Revenue) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Custom IC Design and Simulation | 20 | % | 22 | % | 22 | % | 22 | % | 22 | % | |||||||||||||||||||||||||
| Digital IC Design and Signoff | 25 | % | 27 | % | 28 | % | 29 | % | 29 | % | |||||||||||||||||||||||||
| Functional Verification | 32 | % | 27 | % | 26 | % | 24 | % | 25 | % | |||||||||||||||||||||||||
| IP | 11 | % | 11 | % | 11 | % | 13 | % | 12 | % | |||||||||||||||||||||||||
| System Design and Analysis | 12 | % | 13 | % | 13 | % | 12 | % | 12 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 4 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| GAAP Gross Margin | 87.8 | % | 90.1 | % | 89.3 | % | 90.3 | % | 87.6 | % | |||||||||||||||||||||||||
| Non-GAAP Gross Margin | 89.1 | % | 91.4 | % | 90.6 | % | 91.7 | % | 89.1 | % | |||||||||||||||||||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Total GAAP Costs and Expenses | $ | 699 | $ | 677 | $ | 730 | $ | 732 | $ | 759 | |||||||||||||||||||||||||
| Total Non-GAAP Costs and Expenses | $ | 591 | $ | 569 | $ | 603 | $ | 610 | $ | 627 | |||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| GAAP Operating Margin | 31.6 | % | 30.7 | % | 28.6 | % | 31.5 | % | 24.8 | % | |||||||||||||||||||||||||
| Non-GAAP Operating Margin | 42.1 | % | 41.8 | % | 41.1 | % | 42.9 | % | 37.8 | % | |||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| GAAP Net Income Per Share | $ | 0.89 | $ | 0.81 | $ | 0.93 | $ | 1.19 | $ | 0.91 | |||||||||||||||||||||||||
| Non-GAAP Net Income Per Share | $ | 1.29 | $ | 1.22 | $ | 1.26 | $ | 1.38 | $ | 1.17 | |||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| DSO | 44 | 42 | 39 | 43 | 36 | ||||||||||||||||||||||||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Net Cash from Operating Activities | $ | 267 | $ | 414 | $ | 396 | $ | 272 | $ | 253 | |||||||||||||||||||||||||
| Capital Expenditures | 26 | 20 | 22 | 34 | 49 | ||||||||||||||||||||||||||||||
| Free Cash Flow | $ | 241 | $ | 394 | $ | 374 | $ | 238 | $ | 204 | |||||||||||||||||||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Cash and Cash Equivalents | $ | 917 | $ | 874 | $ | 962 | $ | 1,008 | $ | 1,012 | |||||||||||||||||||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| Share Repurchase | $ | 125 | $ | 265 | $ | 185 | $ | 125 | $ | 125 | |||||||||||||||||||||||||
| Number of Shares | 0.668 | 1.178 | 0.811 | 0.488 | 0.425 | ||||||||||||||||||||||||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| Headcount | 10,579 | 10,832 | 11,139 | 11,226 | 11,753 | ||||||||||||||||||||||||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 5 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 6 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 7 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | ||||||||||||||||||||||||||||||
| GAAP total costs and expenses | $ | 699 | $ | 677 | $ | 730 | $ | 732 | $ | 759 | |||||||||||||||||||||||||
| Reconciling items to non-GAAP total costs and expenses | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (74) | (76) | (88) | (87) | (88) | ||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | (15) | (15) | (15) | (17) | (17) | ||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | (16) | (14) | (14) | (13) | (22) | ||||||||||||||||||||||||||||||
| Restructuring | — | — | (12) | 1 | — | ||||||||||||||||||||||||||||||
| Non-qualified deferred compensation (expenses) credits | (3) | (3) | 2 | (6) | (5) | ||||||||||||||||||||||||||||||
| Non-GAAP total costs and expenses* | $ | 591 | $ | 569 | $ | 603 | $ | 610 | $ | 627 | |||||||||||||||||||||||||
| * | 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. | ||||
| (In Millions) | 2018 | 2019 | 2020* | 2021 | 2022 | 2023 | 2024E | ||||||||||||||||||||||||||||||||||||||||
| GAAP total costs and expenses | $ | 1,742 | $ | 1,845 | $ | 2,037 | $ | 2,209 | $ | 2,488 | $ | 2,839 | $ | 3,154 | |||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP total costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (168) | (182) | (197) | (210) | (270) | (326) | (386) | ||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | (53) | (53) | (64) | (67) | (60) | (62) | (68) | ||||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | (20) | (8) | (23) | (23) | (41) | (56) | (56) | ||||||||||||||||||||||||||||||||||||||||
| Restructuring | (11) | (9) | (9) | 1 | — | (11) | — | ||||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation (expenses) credits | 1 | (5) | (5) | (6) | 8 | (11) | (5) | ||||||||||||||||||||||||||||||||||||||||
| Special charges** | — | (1) | — | (27) | — | — | — | ||||||||||||||||||||||||||||||||||||||||
| Non-GAAP total costs and expenses*** | $ | 1,491 | $ | 1,587 | $ | 1,739 | $ | 1,877 | $ | 2,125 | $ | 2,373 | $ | 2,639 | |||||||||||||||||||||||||||||||||
| * | Fiscal 2020 was a 53-week year. | ||||
| ** | 2021 includes costs related to a voluntary retirement program. | ||||
| *** | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 8 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | 2018 | 2019 | 2020* | 2021 | 2022 | 2023 | 2024E | ||||||||||||||||||||||||||||||||||||||||
GAAP operating income | $ | 396 | $ | 492 | $ | 646 | $ | 779 | $ | 1,074 | $ | 1,251 | $ | 1,436 | |||||||||||||||||||||||||||||||||
Reconciling items to non-GAAP operating income | |||||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 168 | 182 | 197 | 210 | 270 | 326 | 386 | ||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 53 | 53 | 64 | 67 | 60 | 62 | 68 | ||||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 20 | 8 | 23 | 23 | 41 | 56 | 56 | ||||||||||||||||||||||||||||||||||||||||
| Restructuring | 11 | 9 | 9 | (1) | — | 11 | — | ||||||||||||||||||||||||||||||||||||||||
Non-qualified deferred compensation expenses (credits) | (1) | 5 | 5 | 6 | (8) | 11 | 5 | ||||||||||||||||||||||||||||||||||||||||
| Special charges** | — | 1 | — | 27 | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Non-GAAP operating income*** | $ | 647 | $ | 749 | $ | 944 | $ | 1,111 | $ | 1,436 | $ | 1,717 | $ | 1,951 | |||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (168) | (182) | (197) | (210) | (270) | (326) | $ | (386) | |||||||||||||||||||||||||||||||||||||||
Non-GAAP operating income adjusted for stock-based compensation*** | $ | 479 | $ | 567 | $ | 747 | $ | 901 | $ | 1,166 | $ | 1,391 | $ | 1,565 | |||||||||||||||||||||||||||||||||
| * | Fiscal 2020 was a 53-week year. | ||||
| ** | 2021 includes costs related to a voluntary retirement program. | ||||
| *** | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 9 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | |||||||||||||||||||||||||||||||
| GAAP gross margin as a percent of total revenue | 87.8% | 90.1% | 89.3% | 90.3% | 87.6% | ||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP gross margin as a percent of total revenue | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.3% | 0.2% | 0.2% | 0.3% | 0.3% | ||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 1.0% | 1.1% | 1.1% | 1.1% | 1.1% | ||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.0% | 0.0% | 0.0% | 0.0% | 0.1% | ||||||||||||||||||||||||||||||
| Non-GAAP gross margin as a percent of total revenue* | 89.1% | 91.4% | 90.6% | 91.7% | 89.1% | ||||||||||||||||||||||||||||||
| * | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 10 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024E | |||||||||||||||||||||||||||||||||||||||
| GAAP operating margin as a percent of total revenue | 32% | 31% | 29% | 31% | 25% | 26.5% - 27.5% | ||||||||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 7% | 8% | 9% | 8% | 9% | 9% | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 1% | 2% | 1% | 2% | 2% | 2% | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 2% | 1% | 1% | 1% | 2% | 1% | ||||||||||||||||||||||||||||||||||||||
| Restructuring | 0% | 0% | 1% | 0% | 0% | 0% | ||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0% | 0% | 0% | 1% | 0% | 0% | ||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin as a percent of total revenue* | 42% | 42% | 41% | 43% | 38% | 38.5% - 39.5% | ||||||||||||||||||||||||||||||||||||||
| * | 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. | ||||
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024E | ||||||||||||||||||||||||||||||||||||||||||||
| GAAP operating margin as a percent of total revenue | 19% | 21% | 24% | 26% | 30% | 31% | 31% - 32% | |||||||||||||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 8% | 8% | 7% | 7% | 8% | 8% | 8% | |||||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 2% | 2% | 3% | 2% | 2% | 2% | 2% | |||||||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 1% | 0% | 1% | 1% | 1% | 1% | 1% | |||||||||||||||||||||||||||||||||||||||||||
| Restructuring | 0% | 1% | 0% | 0% | 0% | 0% | 0% | |||||||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0% | 0% | 0% | 0% | (1)% | 0% | 0% | |||||||||||||||||||||||||||||||||||||||||||
| Special charges * | 0% | 0% | 0% | 1% | 0% | 0% | 0% | |||||||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin as a percent of total revenue** | 30% | 32% | 35% | 37% | 40% | 42% | 42% - 43% | |||||||||||||||||||||||||||||||||||||||||||
| * | 2021 includes costs related to a voluntary retirement program. | ||||
| ** | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 11 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Thousands, Except Per Share Data) | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024E | ||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a GAAP basis | $ | 0.89 | $ | 0.81 | $ | 0.93 | $ | 1.19 | $ | 0.91 | $0.73 - $0.77 | |||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.27 | 0.28 | 0.32 | 0.32 | 0.32 | 0.32 | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.06 | 0.05 | 0.05 | 0.04 | 0.08 | 0.06 | ||||||||||||||||||||||||||||||||||||||
| Restructuring | — | — | 0.04 | — | — | — | ||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0.01 | 0.01 | — | 0.02 | 0.02 | — | ||||||||||||||||||||||||||||||||||||||
| Other income or expense related to investments and non-qualified deferred compensation plan assets** | (0.01) | (0.01) | (0.04) | (0.10) | (0.22) | — | ||||||||||||||||||||||||||||||||||||||
| Income tax effect of non-GAAP adjustments | 0.02 | 0.02 | (0.10) | (0.15) | — | 0.03 | ||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a non-GAAP basis* | $ | 1.29 | $ | 1.22 | $ | 1.26 | $ | 1.38 | $ | 1.17 | $1.20 - $1.24 | |||||||||||||||||||||||||||||||||
| Shares used in calculation of diluted net income per share | 273,159 | 272,996 | 272,427 | 272,419 | 273,544 | |||||||||||||||||||||||||||||||||||||||
| * | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 12 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Thousands, Except Per Share Data) | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024E | ||||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a GAAP basis | $ | 1.23 | $ | 3.53 | $ | 2.11 | $ | 2.50 | $ | 3.09 | $ | 3.82 | $4.04 - $4.14 | ||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.60 | 0.65 | 0.71 | 0.75 | 0.98 | 1.19 | 1.41 | ||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 0.19 | 0.19 | 0.23 | 0.24 | 0.22 | 0.23 | 0.25 | ||||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.07 | 0.03 | 0.08 | 0.08 | 0.15 | 0.21 | 0.20 | ||||||||||||||||||||||||||||||||||||||||
| Restructuring | 0.04 | 0.03 | 0.03 | — | — | 0.04 | — | ||||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | (0.01) | 0.02 | 0.02 | 0.02 | (0.03) | 0.04 | 0.02 | ||||||||||||||||||||||||||||||||||||||||
| Special charges** | — | — | — | 0.10 | — | — | — | ||||||||||||||||||||||||||||||||||||||||
| Other income or expense related to investments and non-qualified deferred compensation plan assets*** | — | (0.01) | — | (0.03) | 0.05 | (0.17) | (0.22) | ||||||||||||||||||||||||||||||||||||||||
| Income tax benefit related to intercompany transfers of certain intellectual property rights | — | (2.05) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||
| Income tax effect of non-GAAP adjustments | (0.25) | (0.19) | (0.38) | (0.37) | (0.19) | (0.21) | 0.18 | ||||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a non-GAAP basis* | $ | 1.87 | $ | 2.20 | $ | 2.80 | $ | 3.29 | $ | 4.27 | $ | 5.15 | $5.88 - $5.98 | ||||||||||||||||||||||||||||||||||
| Shares used in calculation of diluted net income per share | 281,144 | 280,515 | 279,641 | 278,858 | 275,011 | 272,748 | 272.5 - 274.5M | ||||||||||||||||||||||||||||||||||||||||
| * | 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. | ||||
| ** | 2021 includes costs related to a voluntary retirement program. | ||||
| *** | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 13 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | FY 2022 | FY 2023 | FY 2024E | |||||||||||||||||||||||
| GAAP total other income and expense | $ | (28) | $ | 31 | $49 - $55 | |||||||||||||||||||||
| Reconciling items to non-GAAP total income and expense | ||||||||||||||||||||||||||
| Other income or expense related to investments and non-qualified deferred compensation plan assets** | 14 | (46) | (60) | |||||||||||||||||||||||
| Non-GAAP total other income and expense* | $ | (14) | $ | (15) | $(5) - $(11) | |||||||||||||||||||||
| * | 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. | ||||
| April 22, 2024 | Cadence Q1 2024 Financial Results | 14 | ||||||