(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 | ||
(d) | Exhibits |
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 | |||
December 28, 2019 | December 29, 2018 | |||
(unaudited) | ||||
GAAP operating margin as a percent of total revenue | 18% | 20% | ||
Reconciling items to non-GAAP operating margin as a percent of total revenue: | ||||
Amortization of acquired intangibles | 2% | 2% | ||
Stock-based compensation expense | 8% | 7% | ||
Non-qualified deferred compensation expenses (credits) | 0% | 0% | ||
Restructuring and other charges | 2% | 2% | ||
Acquisition and integration-related costs (credits) | 1% | 0% | ||
Special charges | 0% | 0% | ||
Non-GAAP operating margin as a percent of total revenue | 31% | 31% | ||
Operating Margin Reconciliation | Years Ended | |||
December 28, 2019 | December 29, 2018 | |||
(unaudited) | ||||
GAAP operating margin as a percent of total revenue | 21% | 19% | ||
Reconciling items to non-GAAP operating margin as a percent of total revenue: | ||||
Amortization of acquired intangibles | 2% | 2% | ||
Stock-based compensation expense | 8% | 8% | ||
Non-qualified deferred compensation expenses (credits) | 0% | 0% | ||
Restructuring and other charges | 1% | 0% | ||
Acquisition and integration-related costs | 0% | 1% | ||
Special charges | 0% | 0% | ||
Non-GAAP operating margin as a percent of total revenue | 32% | 30% | ||
Net Income Reconciliation | Three Months Ended | |||||||
December 28, 2019 | December 29, 2018 | |||||||
(unaudited) | ||||||||
(in thousands) | ||||||||
Net income on a GAAP basis | $ | 659,675 | $ | 98,425 | ||||
Amortization of acquired intangibles | 12,660 | 12,942 | ||||||
Stock-based compensation expense | 46,758 | 42,594 | ||||||
Non-qualified deferred compensation expenses (credits) | 1,948 | (3,186 | ) | |||||
Restructuring and other charges | 9,809 | 13,699 | ||||||
Acquisition and integration-related costs (credits) | 3,466 | (1,360 | ) | |||||
Special charges | 875 | — | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | (513 | ) | 1,356 | |||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | (575,618 | ) | — | |||||
Income tax effect of non-GAAP adjustments | (7,500 | ) | (17,737 | ) | ||||
Net income on a non-GAAP basis | $ | 151,560 | $ | 146,733 | ||||
* | 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. |
Net Income Reconciliation | Years Ended | |||||||
December 28, 2019 | December 29, 2018 | |||||||
(unaudited) | ||||||||
(in thousands) | ||||||||
Net income on a GAAP basis | $ | 988,979 | $ | 345,777 | ||||
Amortization of acquired intangibles | 53,079 | 53,333 | ||||||
Stock-based compensation expense | 181,547 | 167,715 | ||||||
Non-qualified deferred compensation expenses (credits) | 5,402 | (1,471 | ) | |||||
Restructuring and other charges | 8,621 | 11,089 | ||||||
Acquisition and integration-related costs | 8,107 | 19,858 | ||||||
Special charges | 875 | — | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | (1,314 | ) | (1,278 | ) | ||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | (575,618 | ) | — | |||||
Income tax effect of non-GAAP adjustments | (52,037 | ) | (69,489 | ) | ||||
Net income on a non-GAAP basis | $ | 617,641 | $ | 525,534 | ||||
* | 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 | |||||||
December 28, 2019 | December 29, 2018 | |||||||
(unaudited) | ||||||||
(in thousands, except per share data) | ||||||||
Diluted net income per share on a GAAP basis | $ | 2.36 | $ | 0.35 | ||||
Amortization of acquired intangibles | 0.05 | 0.05 | ||||||
Stock-based compensation expense | 0.17 | 0.15 | ||||||
Non-qualified deferred compensation expenses (credits) | 0.01 | (0.01 | ) | |||||
Restructuring and other charges | 0.03 | 0.05 | ||||||
Acquisition and integration-related costs (credits) | 0.01 | (0.01 | ) | |||||
Special charges | — | — | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | — | — | ||||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | (2.06 | ) | — | |||||
Income tax effect of non-GAAP adjustments | (0.03 | ) | (0.06 | ) | ||||
Diluted net income per share on a non-GAAP basis | $ | 0.54 | $ | 0.52 | ||||
Shares used in calculation of diluted net income per share — GAAP** | 279,557 | 280,321 | ||||||
Shares used in calculation of diluted net income per share — non-GAAP** | 279,557 | 280,321 | ||||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense. |
** | Shares used in the calculation of GAAP net income per share are expected to be the same as shares used in the calculation of non-GAAP net income per share, except when the company reports a GAAP net loss and non-GAAP net income, or GAAP net income and a non-GAAP net loss. |
Diluted Net Income Per Share Reconciliation | Years Ended | |||||||
December 28, 2019 | December 29, 2018 | |||||||
(unaudited) | ||||||||
(in thousands, except per share data) | ||||||||
Diluted net income per share on a GAAP basis | $ | 3.53 | $ | 1.23 | ||||
Amortization of acquired intangibles | 0.19 | 0.19 | ||||||
Stock-based compensation expense | 0.65 | 0.60 | ||||||
Non-qualified deferred compensation expenses (credits) | 0.02 | (0.01 | ) | |||||
Restructuring and other charges | 0.03 | 0.04 | ||||||
Acquisition and integration-related costs | 0.03 | 0.07 | ||||||
Special charges | — | — | ||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | (0.01 | ) | — | |||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | (2.05 | ) | — | |||||
Income tax effect of non-GAAP adjustments | (0.19 | ) | (0.25 | ) | ||||
Diluted net income per share on a non-GAAP basis | $ | 2.20 | $ | 1.87 | ||||
Shares used in calculation of diluted net income per share — GAAP** | 280,515 | 281,144 | ||||||
Shares used in calculation of diluted net income per share — non-GAAP** | 280,515 | 281,144 | ||||||
* | Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense. |
** | Shares used in the calculation of GAAP net income per share are expected to be the same as shares used in the calculation of non-GAAP net income per share, except when the company reports a GAAP net loss and non-GAAP net income, or GAAP net income and a non-GAAP net loss. |
December 28, 2019 | December 29, 2018 | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 705,210 | $ | 533,298 | ||||
Receivables, net | 304,546 | 297,082 | ||||||
Inventories | 55,802 | 28,162 | ||||||
Prepaid expenses and other | 103,785 | 92,550 | ||||||
Total current assets | 1,169,343 | 951,092 | ||||||
Property, plant and equipment, net | 275,855 | 252,630 | ||||||
Goodwill | 661,856 | 662,272 | ||||||
Acquired intangibles, net | 172,375 | 225,457 | ||||||
Deferred taxes | 732,367 | 154,894 | ||||||
Other assets | 345,429 | 222,309 | ||||||
Total assets | $ | 3,357,225 | $ | 2,468,654 | ||||
Current liabilities: | ||||||||
Revolving credit facility | $ | — | $ | 100,000 | ||||
Accounts payable and accrued liabilities | 316,908 | 256,526 | ||||||
Current portion of deferred revenue | 355,483 | 352,456 | ||||||
Total current liabilities | 672,391 | 708,982 | ||||||
Long-term liabilities: | ||||||||
Long-term portion of deferred revenue | 73,400 | 48,718 | ||||||
Long-term debt | 346,019 | 345,291 | ||||||
Other long-term liabilities | 162,521 | 77,262 | ||||||
Total long-term liabilities | 581,940 | 471,271 | ||||||
Stockholders’ equity | 2,102,894 | 1,288,401 | ||||||
Total liabilities and stockholders’ equity | $ | 3,357,225 | $ | 2,468,654 | ||||
Three Months Ended | Years Ended | |||||||||||||||
December 28, 2019 | December 29, 2018 | December 28, 2019 | December 29, 2018 | |||||||||||||
Revenue: | ||||||||||||||||
Product and maintenance | $ | 564,964 | $ | 534,418 | $ | 2,204,615 | $ | 1,997,887 | ||||||||
Services | 34,591 | 35,432 | 131,704 | 140,135 | ||||||||||||
Total revenue | 599,555 | 569,850 | 2,336,319 | 2,138,022 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of product and maintenance | 53,521 | 54,748 | 189,146 | 173,011 | ||||||||||||
Cost of services | 19,807 | 21,376 | 77,211 | 85,736 | ||||||||||||
Marketing and sales | 127,267 | 112,613 | 481,673 | 439,669 | ||||||||||||
Research and development | 235,372 | 218,271 | 935,938 | 884,816 | ||||||||||||
General and administrative | 42,093 | 31,985 | 139,806 | 133,406 | ||||||||||||
Amortization of acquired intangibles | 2,787 | 3,468 | 12,128 | 14,086 | ||||||||||||
Restructuring and other charges | 9,809 | 13,699 | 8,621 | 11,089 | ||||||||||||
Total costs and expenses | 490,656 | 456,160 | 1,844,523 | 1,741,813 | ||||||||||||
Income from operations | 108,899 | 113,690 | 491,796 | 396,209 | ||||||||||||
Interest expense | (4,222 | ) | (4,318 | ) | (18,829 | ) | (23,139 | ) | ||||||||
Other income (expense), net | 748 | (735 | ) | 6,001 | 3,320 | |||||||||||
Income before provision (benefit) for income taxes | 105,425 | 108,637 | 478,968 | 376,390 | ||||||||||||
Provision (benefit) for income taxes | (554,250 | ) | 10,212 | (510,011 | ) | 30,613 | ||||||||||
Net income | $ | 659,675 | $ | 98,425 | $ | 988,979 | $ | 345,777 | ||||||||
Net income per share - basic | $ | 2.41 | $ | 0.36 | $ | 3.62 | $ | 1.26 | ||||||||
Net income per share - diluted | $ | 2.36 | $ | 0.35 | $ | 3.53 | $ | 1.23 | ||||||||
Weighted average common shares outstanding - basic | 273,234 | 273,680 | 273,239 | 273,729 | ||||||||||||
Weighted average common shares outstanding - diluted | 279,557 | 280,321 | 280,515 | 281,144 | ||||||||||||
Years Ended | |||||||
December 28, 2019 | December 29, 2018 | ||||||
Cash and cash equivalents at beginning of year | $ | 533,298 | $ | 688,087 | |||
Cash flows from operating activities: | |||||||
Net income | 988,979 | 345,777 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 122,789 | 118,721 | |||||
Amortization of debt discount and fees | 1,001 | 1,196 | |||||
Stock-based compensation | 181,547 | 167,715 | |||||
(Gain) loss on investments, net | 4,090 | (2,732 | ) | ||||
Deferred income taxes | (576,738 | ) | (11,676 | ) | |||
Provisions for losses on receivables | 632 | 5,102 | |||||
ROU asset amortization and change in operating lease liabilities | 562 | — | |||||
Other non-cash items | 428 | 2,607 | |||||
Changes in operating assets and liabilities, net of effect of acquired businesses: | |||||||
Receivables | (4,718 | ) | (87,083 | ) | |||
Inventories | (33,024 | ) | 752 | ||||
Prepaid expenses and other | (11,031 | ) | (19,622 | ) | |||
Other assets | (8,011 | ) | (14,606 | ) | |||
Accounts payable and accrued liabilities | 33,915 | 1,553 | |||||
Deferred revenue | 27,498 | 100,696 | |||||
Other long-term liabilities | 1,681 | (3,649 | ) | ||||
Net cash provided by operating activities | 729,600 | 604,751 | |||||
Cash flows from investing activities: | |||||||
Purchases of non-marketable investments | (33,717 | ) | (115,839 | ) | |||
Proceeds from the sale of non-marketable investments | 2,952 | 3,497 | |||||
Purchases of property, plant and equipment | (74,605 | ) | (61,503 | ) | |||
Cash paid in business combinations | (338 | ) | — | ||||
Net cash used for investing activities | (105,708 | ) | (173,845 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from revolving credit facility | 150,000 | 100,000 | |||||
Payment on revolving credit facility | (250,000 | ) | (85,000 | ) | |||
Principal payments on term loan | — | (300,000 | ) | ||||
Proceeds from issuance of common stock | 52,842 | 40,908 | |||||
Stock received for payment of employee taxes on vesting of restricted stock | (90,580 | ) | (69,921 | ) | |||
Payments for repurchases of common stock | (306,148 | ) | (250,059 | ) | |||
Change in book overdraft | — | (3,867 | ) | ||||
Net cash used for financing activities | (443,886 | ) | (567,939 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (8,094 | ) | (17,756 | ) | |||
Increase (decrease) in cash and cash equivalents | 171,912 | (154,789 | ) | ||||
Cash and cash equivalents at end of year | $ | 705,210 | $ | 533,298 | |||
2018 | 2019 | ||||||||||||||||||||||||||||
GEOGRAPHY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | Q4 | Year | |||||||||||||||||||
Americas | 45 | % | 46 | % | 44 | % | 44 | % | 45 | % | 44 | % | 42 | % | 44 | % | 46 | % | 44 | % | |||||||||
China | 9 | % | 8 | % | 9 | % | 13 | % | 10 | % | 10 | % | 12 | % | 10 | % | 9 | % | 10 | % | |||||||||
Other Asia | 18 | % | 18 | % | 20 | % | 18 | % | 18 | % | 19 | % | 19 | % | 21 | % | 20 | % | 20 | % | |||||||||
Europe, Middle East and Africa | 20 | % | 20 | % | 19 | % | 17 | % | 19 | % | 18 | % | 20 | % | 18 | % | 18 | % | 18 | % | |||||||||
Japan | 8 | % | 8 | % | 8 | % | 8 | % | 8 | % | 9 | % | 7 | % | 7 | % | 7 | % | 8 | % | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||
2018 | 2019 | ||||||||||||||||||||||||||||
PRODUCT GROUP | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | Q3 | Q4 | Year | |||||||||||||||||||
Functional Verification, including hardware for emulation and prototyping | 26 | % | 23 | % | 22 | % | 25 | % | 24 | % | 24 | % | 22 | % | 20 | % | 24 | % | 23 | % | |||||||||
Digital IC Design and Signoff | 30 | % | 30 | % | 30 | % | 28 | % | 29 | % | 30 | % | 31 | % | 30 | % | 29 | % | 30 | % | |||||||||
Custom IC Design and Simulation | 26 | % | 26 | % | 26 | % | 25 | % | 26 | % | 25 | % | 26 | % | 26 | % | 25 | % | 25 | % | |||||||||
System Interconnect and Analysis | 9 | % | 9 | % | 9 | % | 9 | % | 9 | % | 9 | % | 10 | % | 9 | % | 9 | % | 9 | % | |||||||||
IP | 9 | % | 12 | % | 13 | % | 13 | % | 12 | % | 12 | % | 11 | % | 15 | % | 13 | % | 13 | % | |||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||
Three Months Ending March 28, 2020 | Year Ending January 2, 2021 | |||
Forecast | Forecast | |||
GAAP operating margin as a percent of total revenue | ~19% | 21% - 22% | ||
Reconciling items to non-GAAP operating margin as a percent of total revenue: | ||||
Amortization of acquired intangibles | 2% | 2% | ||
Stock-based compensation expense | 8% | 8% | ||
Acquisition and integration-related costs | 1% | 1% | ||
Non-GAAP operating margin as a percent of total revenue† | ~30% | 32% - 33% | ||
† | 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 March 28, 2020 | Year Ending January 2, 2021 | |||
Forecast | Forecast | |||
Diluted net income per share on a GAAP basis | $0.32 to $0.34 | $1.46 to $1.56 | ||
Amortization of acquired intangibles | 0.05 | 0.23 | ||
Stock-based compensation expense | 0.17 | 0.71 | ||
Acquisition and integration-related costs | 0.01 | 0.07 | ||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | 0.01 | 0.01 | ||
Income tax effect of non-GAAP adjustments | (0.03) | (0.08) | ||
Diluted net income per share on a non-GAAP basis† | $0.53 to $0.55 | $2.40 to $2.50 | ||
Three Months Ending March 28, 2020 | Year Ending January 2, 2021 | |||
($ in millions) | Forecast | Forecast | ||
Net income on a GAAP basis | $91 to $97 | $410 to $438 | ||
Amortization of acquired intangibles | 15 | 65 | ||
Stock-based compensation expense | 47 | 198 | ||
Acquisition and integration-related costs | 4 | 18 | ||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | 2 | 4 | ||
Income tax effect of non-GAAP adjustments | (10) | (23) | ||
Net income on a non-GAAP basis† | $149 to $155 | $672 to $700 | ||
† | 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 FOURTH QUARTER AND FISCAL YEAR 2019 | ||||
CADENCE DESIGN SYSTEMS, INC. | ||||
CFO COMMENTARY | ||||
Key Takeaways • Q4 results met or exceeded our expectations for key financial metrics. • Operating cash flow for 2019 was $730 million. • Repurchased $75 million of Cadence stock in Q4 and $306 million for the year. • Projecting revenue growth of 10% at midpoint of FY 2020 outlook. | Q1 2020 Outlook • Revenue : $610 - $620 million. • GAAP operating margin: ~19%. • Non-GAAP operating margin: ~30%. • GAAP EPS: $0.32 - $0.34 • Non-GAAP EPS: $0.53 - $0.55 | Q4 2019 KEY METRICS | ||
• Revenue $600 million • GAAP operating margin 18% • Non-GAAP operating margin 31% • GAAP EPS $2.36 • Non-GAAP EPS $0.54 • Operating cash flow $159 million | ||||
FY 2020 Outlook • Revenue: $2.545 - $2.585 billion. • GAAP operating margin: 21% - 22%. • Non-GAAP operating margin: 32% - 33%. • GAAP EPS: $1.46 - $1.56 • Non-GAAP EPS $2.40 - $2.50 • Operating cash flow: $775 - $825 million. • Expect to use approximately 50% of free cash flow to repurchase Cadence shares for the year. | Financial Results Webcast | FY 2019 KEY METRICS | ||
Our Q4 2019 financial results webcast will begin February 12, 2020 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 February 12, 2020 until 5:00 p.m. (Pacific) on March 13, 2020. | • Revenue $2.336 billion, up $198 million over 2018. • GAAP operating expenses $1.845 billion, up $103 million over 2018. • Non-GAAP operating expenses $1.587 billion, up $96 million over 2018. • GAAP operating margin 21% • Non-GAAP operating margin 32% • GAAP EPS $3.53 • Non-GAAP EPS $2.20 • Operating cash flow $730 million | |||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 1 |
Cadence Design Systems, Inc. | ||
(In Millions, except per share data) | 2016* | 2017* | 2018 | 2019 | 2020E | ||||||
Revenue | $1,816 | $1,943 | $2,138 | $2,336 | $2,545 - $2,585 | ||||||
Revenue growth | 7% | 10% | 9% | 9% - 11% | |||||||
GAAP operating expenses | 1,571 | 1,619 | 1,742 | 1,845 | ~2,013 | ||||||
Non-GAAP operating expenses | 1,348 | 1,409 | 1,491 | 1,587 | ~1,732 | ||||||
Non-GAAP operating expense growth | 5% | 6% | 6% | ~9% | |||||||
GAAP operating margin | 13% | 17% | 19% | 21% | |||||||
Implied GAAP operating margin** | 21.5% | ||||||||||
Non-GAAP operating margin | 26% | 28% | 30% | 32% | |||||||
Implied Non-GAAP operating margin** | 32.5% | ||||||||||
GAAP earnings per share | $0.70 | $0.73 | $1.23 | $3.53 | $1.46 - $1.56 | ||||||
Non-GAAP earning per share | $1.21 | $1.40 | $1.87 | $2.20 | $2.40 - $2.50 | ||||||
Weighted average shares diluted outstanding | 291.3 | 280.2 | 281.1 | 280.5 | 279 - 282 | ||||||
Cash flow from operations | 445 | 471 | 605 | 730 | $775 - $825 | ||||||
Capital expenditures | 54 | 58 | 62 | 75 | ~$90 | ||||||
Q1 2019A | Q4 2019A | Q1 2020E | |||||
Total Revenue ($ Million) | $576.7 | $599.6 | $610 - $620 | ||||
Q/Q Growth | 3% | 2% - 3% | |||||
Y/Y Growth | 4% | 6% - 8% | |||||
GAAP Operating Margin | 22% | 18% | ~19% | ||||
Non-GAAP Operating Margin | 32% | 31% | ~30% | ||||
GAAP EPS | $0.43 | $2.36 | $0.32 - $0.34 | ||||
Non-GAAP EPS | $0.54 | $0.54 | $0.53 - $0.55 | ||||
Q/Q Growth | 0% | (2)% - 2% | |||||
Y/Y Growth | 0% | (2)% - 2% | |||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 2 |
Cadence Design Systems, Inc. | ||
FY 2019A | FY 2020E | ||||
Recurring Revenue | 85% - 90% | 85% - 90% | |||
Total Revenue ($ Billion) | $2.336 | $2.545 - $2.585 | |||
Y/Y Growth | 9% | 9% - 11% | |||
Revenue from Beginning Remaining Performance Obligations | ~75% | ~75% | |||
GAAP Operating Margin | 21.1% | 21% - 22% | |||
Non-GAAP Operating Margin | 32.1% | 32% - 33% | |||
GAAP Other Income & Expense ($ Million) | $(12.8) | $(16) - $(25) | |||
Non-GAAP Other Income & Expense ($ Million) | $(14.1) | $(12) - $(21) | |||
GAAP Tax Rate | -106% | ~20% | |||
Non-GAAP Tax Rate | 16% | 16% | |||
Weighted Average Diluted Shares Outstanding (Million) | 280.5 | 279 - 282 | |||
GAAP EPS | $3.53 | $1.46 - $1.56 | |||
Non-GAAP EPS | $2.20 | $2.40 - $2.50 | |||
Y/Y Growth | 18% | 9% - 14% | |||
Cash Flow from Operations ($ Million) | $730 | $775 - $825 | |||
DSO | 47 | ~45 | |||
Capital Expenditures ($ Million) | $75 | ~$90 | |||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 3 |
Cadence Design Systems, Inc. | ||
(In Billions) | 2018 | 2019 | |||||||||
Backlog* | $3.0 | $3.6 | |||||||||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||
Product and Maintenance | $534,418 | $543,518 | $548,028 | $548,105 | $564,964 | ||||||
Services | 35,432 | 33,224 | 32,391 | 31,498 | 34,591 | ||||||
Total Revenue | $569,850 | $576,742 | $580,419 | $579,603 | $599,555 | ||||||
(In Thousands) | 2018 | 2019 | |||||||||
Product and Maintenance | $1,997,887 | $2,204,615 | |||||||||
Services | 140,135 | 131,704 | |||||||||
Total Revenue | $2,138,022 | $2,336,319 | |||||||||
(% of Total Revenue) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||||||
Americas | 44 | % | 44 | % | 42 | % | 44 | % | 46 | % | ||||||
China | 13 | % | 10 | % | 12 | % | 10 | % | 9 | % | ||||||
Other Asia | 18 | % | 19 | % | 19 | % | 21 | % | 20 | % | ||||||
Europe, Middle East and Africa | 17 | % | 18 | % | 20 | % | 18 | % | 18 | % | ||||||
Japan | 8 | % | 9 | % | 7 | % | 7 | % | 7 | % | ||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||
(% of Total Revenue) | 2018 | 2019 | |||||||||||
Americas | 45 | % | 44 | % | |||||||||
China | 10 | % | 10 | % | |||||||||
Other Asia | 18 | % | 20 | % | |||||||||
Europe, Middle East and Africa | 19 | % | 18 | % | |||||||||
Japan | 8 | % | 8 | % | |||||||||
Total | 100 | % | 100 | % | |||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 4 |
Cadence Design Systems, Inc. | ||
(% of Total Revenue) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||||||
Functional Verification | 25 | % | 24 | % | 22 | % | 20 | % | 24 | % | ||||||
Digital IC Design and Signoff | 28 | % | 30 | % | 31 | % | 30 | % | 29 | % | ||||||
Custom IC Design and Simulation | 25 | % | 25 | % | 26 | % | 26 | % | 25 | % | ||||||
System Interconnect and Analysis | 9 | % | 9 | % | 10 | % | 9 | % | 9 | % | ||||||
IP | 13 | % | 12 | % | 11 | % | 15 | % | 13 | % | ||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||
(% of Total Revenue) | 2018 | 2019 | |||||||||||
Functional Verification | 24 | % | 23 | % | |||||||||
Digital IC Design and Signoff | 29 | % | 30 | % | |||||||||
Custom IC Design and Simulation | 26 | % | 25 | % | |||||||||
System Interconnect and Analysis | 9 | % | 9 | % | |||||||||
IP | 12 | % | 13 | % | |||||||||
Total | 100 | % | 100 | % | |||||||||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||||||||
GAAP Gross Margin | 86.6 | % | 87.8 | % | 89.4 | % | 89.5 | % | 87.8 | % | ||||||
Non-GAAP Gross Margin | 88.6 | % | 89.7 | % | 91.6 | % | 91.5 | % | 89.7 | % | ||||||
2018 | 2019 | ||||||||||||
GAAP Gross Margin | 87.9 | % | 88.6 | % | |||||||||
Non-GAAP Gross Margin | 90.0 | % | 90.6 | % | |||||||||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||
Total GAAP Costs and Expenses | $456,160 | $448,346 | $446,744 | $458,777 | $490,656 | ||||||
Total Non-GAAP Costs and Expenses | $391,471 | $390,166 | $385,591 | $395,995 | $415,140 | ||||||
(In Thousands) | 2018 | 2019 | |||||||||
Total GAAP Costs and Expenses | $1,741,813 | $1,844,523 | |||||||||
Total Non-GAAP Costs and Expenses | $1,491,289 | $1,586,892 | |||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 5 |
Cadence Design Systems, Inc. | ||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||||||||
GAAP Operating Margin | 20.0 | % | 22.3 | % | 23.0 | % | 20.8 | % | 18.2 | % | ||||||
Non-GAAP Operating Margin | 31.3 | % | 32.3 | % | 33.6 | % | 31.7 | % | 30.8 | % | ||||||
2018 | 2019 | ||||||||||||
GAAP Operating Margin | 18.5 | % | 21.1 | % | |||||||||
Non-GAAP Operating Margin | 30.2 | % | 32.1 | % | |||||||||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||
GAAP Net Income Per Share | $0.35 | $0.43 | $0.38 | $0.36 | $2.36 | ||||||
Non-GAAP Net Income Per Share | $0.52 | $0.54 | $0.57 | $0.54 | $0.54 | ||||||
2018 | 2019 | ||||||||
GAAP Net Income Per Share | $1.23 | $3.53 | |||||||
Non-GAAP Net Income Per Share | $1.87 | $2.20 | |||||||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||
DSO | 48 | 42 | 38 | 43 | 47 | ||||||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||
Net Cash from Operating Activities | $131,884 | $185,414 | $246,360 | $138,530 | $159,296 | ||||||
(In Thousands) | 2016 | 2017 | 2018 | 2019 | |||||||
Net Cash from Operating Activities | $444,879 | $470,740 | $604,751 | $729,600 | |||||||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||
Capital Expenditures | $19,742 | $15,275 | $15,287 | $16,965 | $27,078 | ||||||
(In Thousands) | 2016 | 2017 | 2018 | 2019 | |||||||
Capital Expenditures | $53,712 | $57,901 | $61,503 | $74,605 | |||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 6 |
Cadence Design Systems, Inc. | ||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||
Cash and Cash Equivalents | $533,298 | $538,898 | $633,415 | $655,216 | $705,210 | ||||||
• | Approximately 57 percent of our cash and cash equivalents were in the U.S. at quarter-end. |
(In Thousands) | 2016 | 2017 | 2018 | 2019 | |||||||
Cash and Cash Equivalents | $465,232 | $688,087 | $533,298 | $705,210 | |||||||
(In Thousands, Except Share Price) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||||||
Share Repurchase | $100,023 | $81,114 | $75,006 | $75,011 | $75,017 | |||||||||||
Number of Shares | 2,323 | 1,529 | 1,125 | 1,065 | 1,122 | |||||||||||
Average Share Price | $43.06 | $53.05 | $66.67 | $70.43 | $66.86 | |||||||||||
(In Thousands, Except Share Price) | 2016 | 2017 | 2018 | 2019 | |||||||||||
Share Repurchase | $960,289 | $100,025 | $250,059 | $306,148 | |||||||||||
Number of Shares | 40,493 | 2,495 | 5,934 | 4,841 | |||||||||||
Average Share Price | $23.71 | $40.09 | $42.14 | $63.24 | |||||||||||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||||||||
Headcount | 7,499 | 7,570 | 7,743 | 8,016 | 8,078 | |||||||||||
2016 | 2017 | 2018 | 2019 | ||||||||||||
Headcount | 7,094 | 7,214 | 7,499 | 8,078 | |||||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 7 |
Cadence Design Systems, Inc. | ||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 8 |
Cadence Design Systems, Inc. | ||
(In Thousands) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||||||
GAAP total costs and expenses | $456,160 | $448,346 | $446,744 | $458,777 | $490,656 | |||||||||||
Reconciling items to non-GAAP total costs and expenses | ||||||||||||||||
Amortization of acquired intangibles | (12,942 | ) | (13,162 | ) | (14,458 | ) | (12,799 | ) | (12,660 | ) | ||||||
Stock-based compensation expense | (42,594 | ) | (42,253 | ) | (44,257 | ) | (48,279 | ) | (46,758 | ) | ||||||
Non-qualified deferred compensation (expenses) credits | 3,186 | (2,540 | ) | (862 | ) | (52 | ) | (1,948 | ) | |||||||
Restructuring and other (charges) credits | (13,699 | ) | 689 | 313 | 186 | (9,809 | ) | |||||||||
Acquisition and integration-related (costs) credits | 1,360 | (914 | ) | (1,889 | ) | (1,838 | ) | (3,466 | ) | |||||||
Special charges | — | — | — | — | (875 | ) | ||||||||||
Non-GAAP total costs and expenses† | $391,471 | $390,166 | $385,591 | $395,995 | $415,140 | |||||||||||
(In Millions) | 2016 | 2017 | 2018 | 2019 | 2020E | |||||||||||
GAAP total costs and expenses | $1,571 | $1,619 | $1,742 | $1,845 | ~$2,013 | |||||||||||
Reconciling items to non-GAAP total costs and expenses | ||||||||||||||||
Amortization of acquired intangibles | (60 | ) | (57 | ) | (53 | ) | (53 | ) | ~(65) | |||||||
Stock-based compensation expense | (109 | ) | (130 | ) | (168 | ) | (182 | ) | ~(198) | |||||||
Non-qualified deferred compensation (expenses) credits | (2 | ) | (6 | ) | 1 | (5 | ) | — | ||||||||
Restructuring and other charges | (41 | ) | (9 | ) | (11 | ) | (9 | ) | — | |||||||
Acquisition and integration-related costs | (11 | ) | (8 | ) | (20 | ) | (8 | ) | ~(18) | |||||||
Special charges | — | — | — | (1 | ) | — | ||||||||||
Non-GAAP total costs and expenses† | $1,348 | $1,409 | $1,491 | $1,587 | ~$1,732 | |||||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 9 |
Cadence Design Systems, Inc. | ||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | |||||||
GAAP gross margin as percent of total revenue | 86.6% | 87.8% | 89.4% | 89.5% | 87.8% | ||||||
Reconciling items to non-GAAP gross margin as a percent of total revenue | |||||||||||
Amortization of acquired intangibles | 1.7% | 1.7% | 1.9% | 1.7% | 1.6% | ||||||
Stock-based compensation expense | 0.3% | 0.2% | 0.3% | 0.3% | 0.3% | ||||||
Non-qualified deferred compensation expenses (credits) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||
Non-GAAP gross margin as percent of total revenue† | 88.6% | 89.7% | 91.6% | 91.5% | 89.7% | ||||||
2018 | 2019 | ||||||||||
GAAP gross margin as percent of total revenue | 87.9% | 88.6% | |||||||||
Reconciling items to non-GAAP gross margin as a percent of total revenue | |||||||||||
Amortization of acquired intangibles | 1.8% | 1.7% | |||||||||
Stock-based compensation expense | 0.3% | 0.3% | |||||||||
Non-qualified deferred compensation expenses (credits) | 0.0% | 0.0% | |||||||||
Non-GAAP gross margin as percent of total revenue† | 90.0% | 90.6% | |||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 10 |
Cadence Design Systems, Inc. | ||
Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020E | |||||||||
GAAP operating margin as percent of total revenue | 20% | 22% | 23% | 21% | 18% | ~19% | ||||||||
Reconciling items to non-GAAP operating margin as a percent of total revenue | ||||||||||||||
Amortization of acquired intangibles | 2% | 2% | 3% | 2% | 2% | 2% | ||||||||
Stock-based compensation expense | 7% | 7% | 8% | 9% | 8% | 8% | ||||||||
Non-qualified deferred compensation expenses (credits) | 0% | 1% | 0% | 0% | 0% | 0% | ||||||||
Restructuring and other charges (credits) | 2% | 0% | 0% | 0% | 2% | 0% | ||||||||
Acquisition and integration-related costs (credits) | 0% | 0% | 0% | 0% | 1% | 1% | ||||||||
Special charges | 0% | 0% | 0% | 0% | 0% | 0% | ||||||||
Non-GAAP operating margin as percent of total revenue† | 31% | 32% | 34% | 32% | 31% | ~30% | ||||||||
2016 | 2017 | 2018 | 2019 | 2020E | ||||||||
GAAP operating margin as percent of total revenue | 13% | 17% | 19% | 21% | 21% - 22% | |||||||
Reconciling items to non-GAAP operating margin as a percent of total revenue | ||||||||||||
Amortization of acquired intangibles | 4% | 3% | 2% | 2% | 2% | |||||||
Stock-based compensation expense | 6% | 7% | 8% | 8% | 8% | |||||||
Non-qualified deferred compensation expenses (credits) | 0% | 0% | 0% | 0% | 0% | |||||||
Restructuring and other charges | 2% | 1% | 0% | 1% | 0% | |||||||
Acquisition and integration-related costs | 1% | 0% | 1% | 0% | 1% | |||||||
Special charges | 0% | 0% | 0% | 0% | 0% | |||||||
Non-GAAP operating margin as percent of total revenue† | 26% | 28% | 30% | 32% | 32% - 33% | |||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 11 |
Cadence Design Systems, Inc. | ||
(In Thousands, Except Per Share Data) | Q4 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | Q1 2020E | ||||||||||||||
Diluted net income per share on a GAAP basis | $0.35 | $0.43 | $0.38 | $0.36 | $2.36 | $0.32 - $0.34 | ||||||||||||||
Amortization of acquired intangibles | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | ||||||||||||||
Stock-based compensation expense | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.17 | ||||||||||||||
Non-qualified deferred compensation expenses (credits) | (0.01 | ) | 0.01 | — | — | 0.01 | — | |||||||||||||
Restructuring and other charges (credits) | 0.05 | — | — | — | 0.03 | — | ||||||||||||||
Acquisition and integration-related costs (credits) | (0.01 | ) | — | — | 0.01 | 0.01 | 0.01 | |||||||||||||
Special charges | — | — | — | — | — | — | ||||||||||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets * | — | (0.02 | ) | 0.01 | 0.01 | — | 0.01 | |||||||||||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | — | — | — | — | (2.06 | ) | — | |||||||||||||
Income tax effect of non-GAAP adjustments | (0.06 | ) | (0.08 | ) | (0.03 | ) | (0.05 | ) | (0.03 | ) | (0.03 | ) | ||||||||
Diluted net income per share on a non-GAAP basis † | $0.52 | $0.54 | $0.57 | $0.54 | $0.54 | $0.53 - $0.55 | ||||||||||||||
Shares used in calculation of diluted net income per share - GAAP ** | 280,321 | 280,615 | 281,054 | 280,666 | 279,557 | |||||||||||||||
Shares used in calculation of diluted net income per share - non-GAAP ** | 280,321 | 280,615 | 281,054 | 280,666 | 279,557 | |||||||||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 12 |
Cadence Design Systems, Inc. | ||
(In Thousands, Except Per Share Data) | 2016 | 2017 | 2018 | 2019 | 2020E | ||||||||||||
Diluted net income per share on a GAAP basis | $0.70 | $0.73 | $1.23 | $3.53 | $1.46 - $1.56 | ||||||||||||
Amortization of acquired intangibles | 0.21 | 0.20 | 0.19 | 0.19 | 0.23 | ||||||||||||
Stock-based compensation expense | 0.37 | 0.46 | 0.60 | 0.65 | 0.71 | ||||||||||||
Non-qualified deferred compensation expenses (credits) | 0.01 | 0.02 | (0.01 | ) | 0.02 | — | |||||||||||
Restructuring and other charges | 0.14 | 0.03 | 0.04 | 0.03 | — | ||||||||||||
Acquisition and integration-related costs | 0.04 | 0.03 | 0.07 | 0.03 | 0.07 | ||||||||||||
Special charges | — | — | — | — | — | ||||||||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets * | (0.02 | ) | (0.05 | ) | — | (0.01 | ) | 0.01 | |||||||||
Income tax benefit related to intercompany transfers of certain intellectual property rights | — | — | — | (2.05 | ) | — | |||||||||||
Income tax related to transition tax | — | 0.24 | — | — | — | ||||||||||||
Income tax related to tax rate change | — | 0.09 | — | — | — | ||||||||||||
Income tax effect of non-GAAP adjustments | (0.24 | ) | (0.35 | ) | (0.25 | ) | (0.19 | ) | (0.08 | ) | |||||||
Diluted net income per share on a non-GAAP basis † | $1.21 | $1.40 | $1.87 | $2.20 | $2.40 - $2.50 | ||||||||||||
Shares used in calculation of diluted net income per share - GAAP ** | 291,256 | 280,221 | 281,144 | 280,515 | 279 - 282M | ||||||||||||
Shares used in calculation of diluted net income per share - non-GAAP ** | 291,256 | 280,221 | 281,144 | 280,515 | 279 - 282M | ||||||||||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 13 |
Cadence Design Systems, Inc. | ||
(In Millions) | FY 2018 | FY 2019 | FY 2020E | |||||
GAAP total other income and expense | $(19.8) | $(12.8) | $(16) - $(25) | |||||
Reconciling items to non-GAAP total income and expense | ||||||||
Other income or expense related to investments and non-qualified deferred compensation plan assets* | (1.3) | (1.3) | 4 | |||||
Non-GAAP total other income and expense† | $(21.1) | $(14.1) | $(12) - $(21) | |||||
February 12, 2020 | Cadence Q4 and Fiscal Year 2019 Financial Results | 14 |