| (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 | |||||||||||||
| June 30, 2026 | June 30, 2025 | |||||||||||||
| (unaudited) | ||||||||||||||
| GAAP operating margin as a percent of total revenue | 28.4% | 19.0% | ||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue: | ||||||||||||||
| Stock-based compensation expense | 9.3% | 9.3% | ||||||||||||
| Amortization of acquired intangibles | 5.0% | 1.8% | ||||||||||||
| Acquisition and integration-related costs | 2.1% | 2.0% | ||||||||||||
| Restructuring | 0.0% | 0.0% | ||||||||||||
| Non-qualified deferred compensation expenses | 0.7% | 0.6% | ||||||||||||
Loss related to contingent liability* | 0.0% | 10.1% | ||||||||||||
| Non-GAAP operating margin as a percent of total revenue | 45.5% | 42.8% | ||||||||||||
* | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
| Net Income Reconciliation | Three Months Ended | |||||||||||||
| June 30, 2026 | June 30, 2025 | |||||||||||||
| (in thousands) | (unaudited) | |||||||||||||
| Net income on a GAAP basis | $ | 367,076 | $ | 160,051 | ||||||||||
| Stock-based compensation expense | 146,890 | 118,325 | ||||||||||||
| Amortization of acquired intangibles | 79,922 | 23,703 | ||||||||||||
| Acquisition and integration-related costs | 32,823 | 26,021 | ||||||||||||
| Restructuring | (352) | 47 | ||||||||||||
| Non-qualified deferred compensation expenses | 11,430 | 7,778 | ||||||||||||
Loss related to contingent liability* | — | 128,545 | ||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | (83,496) | (46,248) | ||||||||||||
| Income tax effect of non-GAAP adjustments | 28,079 | 31,658 | ||||||||||||
| Net income on a non-GAAP basis | $ | 582,372 | $ | 449,880 | ||||||||||
* | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
| Diluted Net Income Per Share Reconciliation | Three Months Ended | |||||||||||||
| June 30, 2026 | June 30, 2025 | |||||||||||||
| (in thousands, except per share data) | (unaudited) | |||||||||||||
| Diluted net income per share on a GAAP basis | $ | 1.33 | $ | 0.59 | ||||||||||
| Stock-based compensation expense | 0.53 | 0.43 | ||||||||||||
| Amortization of acquired intangibles | 0.29 | 0.09 | ||||||||||||
| Acquisition and integration-related costs | 0.12 | 0.09 | ||||||||||||
| Restructuring | — | — | ||||||||||||
| Non-qualified deferred compensation expenses | 0.04 | 0.03 | ||||||||||||
Loss related to contingent liability* | — | 0.47 | ||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | (0.30) | (0.17) | ||||||||||||
| Income tax effect of non-GAAP adjustments | 0.10 | 0.12 | ||||||||||||
| Diluted net income per share on a non-GAAP basis | $ | 2.11 | $ | 1.65 | ||||||||||
| Shares used in calculation of diluted net income per share | 276,163 | 272,899 | ||||||||||||
* | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
| June 30, 2026 | December 31, 2025 | |||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 1,440,443 | $ | 3,001,317 | ||||||||||
| Receivables, net | 1,065,023 | 944,939 | ||||||||||||
| Inventories | 390,378 | 303,545 | ||||||||||||
| Prepaid expenses and other | 326,049 | 419,872 | ||||||||||||
| Total current assets | 3,221,893 | 4,669,673 | ||||||||||||
| Property, plant and equipment, net | 560,161 | 517,004 | ||||||||||||
| Goodwill | 4,914,788 | 2,749,143 | ||||||||||||
| Acquired intangibles, net | 1,874,455 | 718,223 | ||||||||||||
| Deferred taxes | 832,566 | 917,733 | ||||||||||||
| Other assets | 676,462 | 581,372 | ||||||||||||
| Total assets | $ | 12,080,325 | $ | 10,153,148 | ||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable and accrued liabilities | $ | 823,724 | $ | 856,856 | ||||||||||
| Current portion of deferred revenue | 1,025,118 | 778,435 | ||||||||||||
| Total current liabilities | 1,848,842 | 1,635,291 | ||||||||||||
| Long-term liabilities: | ||||||||||||||
| Long-term portion of deferred revenue | 144,453 | 155,997 | ||||||||||||
| Long-term debt | 2,482,200 | 2,480,150 | ||||||||||||
| Other long-term liabilities | 746,867 | 407,529 | ||||||||||||
| Total long-term liabilities | 3,373,520 | 3,043,676 | ||||||||||||
| Stockholders’ equity | 6,857,963 | 5,474,181 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 12,080,325 | $ | 10,153,148 | ||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||
| Product and maintenance | $ | 1,430,668 | $ | 1,170,510 | $ | 2,779,590 | $ | 2,281,360 | ||||||||||||||||||
| Services | 153,783 | 104,931 | 279,081 | 236,447 | ||||||||||||||||||||||
| Total revenue | 1,584,451 | 1,275,441 | 3,058,671 | 2,517,807 | ||||||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||||||||
| Cost of product and maintenance | 175,183 | 139,298 | 328,495 | 255,970 | ||||||||||||||||||||||
| Cost of services | 64,135 | 44,869 | 125,370 | 95,330 | ||||||||||||||||||||||
| Marketing and sales | 241,034 | 200,595 | 452,519 | 403,295 | ||||||||||||||||||||||
| Research and development | 531,273 | 442,057 | 1,039,710 | 881,159 | ||||||||||||||||||||||
| General and administrative | 88,548 | 69,029 | 176,765 | 132,127 | ||||||||||||||||||||||
| Amortization of acquired intangibles | 34,315 | 9,204 | 54,525 | 18,126 | ||||||||||||||||||||||
Loss related to contingent liability | — | 128,545 | — | 128,545 | ||||||||||||||||||||||
| Restructuring | (352) | 47 | (357) | (62) | ||||||||||||||||||||||
| Total costs and expenses | 1,134,136 | 1,033,644 | 2,177,027 | 1,914,490 | ||||||||||||||||||||||
| Income from operations | 450,315 | 241,797 | 881,644 | 603,317 | ||||||||||||||||||||||
| Interest expense | (35,136) | (28,948) | (66,749) | (58,066) | ||||||||||||||||||||||
Other income, net | 95,055 | 67,758 | 123,442 | 91,048 | ||||||||||||||||||||||
Income before provision for income taxes | 510,234 | 280,607 | 938,337 | 636,299 | ||||||||||||||||||||||
Provision for income taxes | 143,158 | 120,556 | 235,601 | 202,669 | ||||||||||||||||||||||
| Net income | $ | 367,076 | $ | 160,051 | $ | 702,736 | $ | 433,630 | ||||||||||||||||||
| Net income per share - basic | $ | 1.34 | $ | 0.59 | $ | 2.57 | $ | 1.60 | ||||||||||||||||||
| Net income per share - diluted | $ | 1.33 | $ | 0.59 | $ | 2.56 | $ | 1.59 | ||||||||||||||||||
| Weighted average common shares outstanding - basic | 273,955 | 271,294 | 273,012 | 271,633 | ||||||||||||||||||||||
| Weighted average common shares outstanding - diluted | 276,163 | 272,899 | 274,948 | 273,264 | ||||||||||||||||||||||
| Six Months Ended | |||||||||||
| June 30, 2026 | June 30, 2025 | ||||||||||
Cash and cash equivalents at beginning of period | $ | 3,001,317 | $ | 2,644,030 | |||||||
| Cash flows from operating activities: | |||||||||||
| Net income | 702,736 | 433,630 | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization | 201,611 | 106,592 | |||||||||
| Stock-based compensation | 285,073 | 225,938 | |||||||||
| Gain on divestitures and investments, net | (85,817) | (36,654) | |||||||||
| Deferred income taxes | 76,189 | 3,241 | |||||||||
| ROU asset amortization and change in operating lease liabilities | 1,072 | 2,629 | |||||||||
| Other non-cash items | 3,921 | 3,502 | |||||||||
| Changes in operating assets and liabilities, net of effect of acquired businesses: | |||||||||||
| Receivables | (38,326) | (11,211) | |||||||||
| Inventories | (106,987) | 7,528 | |||||||||
| Prepaid expenses and other | 56,296 | (24,201) | |||||||||
| Other assets | (20,470) | 12,239 | |||||||||
| Accounts payable and accrued liabilities | (255,486) | 115,603 | |||||||||
| Deferred revenue | 169,728 | 21,824 | |||||||||
| Other long-term liabilities | 1,171 | 3,964 | |||||||||
| Net cash provided by operating activities | 990,711 | 864,624 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Purchases of investments | (39,880) | (21,596) | |||||||||
| Proceeds from the sale and maturity of investments | 162,889 | 1,989 | |||||||||
Proceeds from the sale of IP and other assets | — | 11,500 | |||||||||
| Purchases of property, plant and equipment | (101,448) | (67,146) | |||||||||
| Purchases of intangible assets | (6,975) | — | |||||||||
| Cash paid in business combinations, net of cash acquired | (2,100,292) | (122,146) | |||||||||
| Net cash used for investing activities | (2,085,706) | (197,399) | |||||||||
| Cash flows from financing activities: | |||||||||||
Proceeds from revolving credit facility | 600,000 | — | |||||||||
Payments on revolving credit facility | (600,000) | — | |||||||||
| Proceeds from issuance of common stock | 88,840 | 78,322 | |||||||||
| Stock received for payment of employee taxes on vesting of restricted stock | (140,722) | (94,334) | |||||||||
| Payments for repurchases of common stock | (400,006) | (525,016) | |||||||||
| Net cash used for financing activities | (451,888) | (541,028) | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | (13,991) | 52,535 | |||||||||
Increase (decrease) in cash and cash equivalents | (1,560,874) | 178,732 | |||||||||
Cash and cash equivalents at end of period | $ | 1,440,443 | $ | 2,822,762 | |||||||
| 2025 | 2026 | ||||||||||||||||||||||||||||||||||||||||
| GEOGRAPHY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | ||||||||||||||||||||||||||||||||||
| Americas | 48 | % | 49 | % | 43 | % | 47 | % | 47 | % | 45 | % | 43 | % | |||||||||||||||||||||||||||
| China | 11 | % | 9 | % | 18 | % | 12 | % | 13 | % | 13 | % | 15 | % | |||||||||||||||||||||||||||
| Other Asia | 19 | % | 19 | % | 18 | % | 20 | % | 19 | % | 20 | % | 20 | % | |||||||||||||||||||||||||||
| Europe, Middle East and Africa | 16 | % | 16 | % | 14 | % | 14 | % | 15 | % | 16 | % | 15 | % | |||||||||||||||||||||||||||
| Japan | 6 | % | 7 | % | 7 | % | 7 | % | 6 | % | 6 | % | 7 | % | |||||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||||
| 2025 | 2026 | ||||||||||||||||||||||||||||||||||||||||
| PRODUCT CATEGORY | Q1 | Q2 | Q3 | Q4 | Year | Q1 | Q2 | ||||||||||||||||||||||||||||||||||
Core EDA | 71 | % | 71 | % | 71 | % | 69 | % | 70 | % | 71 | % | 68 | % | |||||||||||||||||||||||||||
Semiconductor IP | 14 | % | 13 | % | 14 | % | 15 | % | 14 | % | 14 | % | 15 | % | |||||||||||||||||||||||||||
| System Design and Analysis | 15 | % | 16 | % | 15 | % | 16 | % | 16 | % | 15 | % | 17 | % | |||||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||||
| Three Months Ending September 30, 2026 | Year Ending December 31, 2026 | |||||||||||||
| Forecast | Forecast | |||||||||||||
| GAAP operating margin as a percent of total revenue | 27.5% - 28.5% | 27.75% - 28.75% | ||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue: | ||||||||||||||
| Stock-based compensation expense | 9% | 9% | ||||||||||||
| Amortization of acquired intangibles | 5% | 5% | ||||||||||||
| Acquisition and integration-related costs | 2% | 2% | ||||||||||||
| Non-GAAP operating margin as a percent of total revenue† | 43.5% - 44.5% | 43.75% - 44.75% | ||||||||||||
| † | 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 September 30, 2026 | Year Ending December 31, 2026 | |||||||||||||
| Forecast | Forecast | |||||||||||||
| Diluted net income per share on a GAAP basis | $1.11 to $1.17 | $4.76 to $4.86 | ||||||||||||
| Stock-based compensation expense | 0.53 | 2.06 | ||||||||||||
| Amortization of acquired intangibles | 0.29 | 1.04 | ||||||||||||
| Acquisition and integration-related costs | 0.09 | 0.44 | ||||||||||||
| Non-qualified deferred compensation expenses | — | 0.03 | ||||||||||||
Other income or expense related to foreign currency forward exchange contract and settlement associated with an acquisition | — | (0.01) | ||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | — | (0.34) | ||||||||||||
| Income tax effect of non-GAAP adjustments | (0.01) | 0.07 | ||||||||||||
| Diluted net income per share on a non-GAAP basis† | $2.01 to $2.07 | $8.05 to $8.15 | ||||||||||||
| † | The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP. | ||||
| Three Months Ending September 30, 2026 | Year Ending December 31, 2026 | |||||||||||||
| ($ in millions) | Forecast | Forecast | ||||||||||||
| Net income on a GAAP basis | $308 to $324 | $1,316 to $1,344 | ||||||||||||
| Stock-based compensation expense | 146 | 569 | ||||||||||||
| Amortization of acquired intangibles | 80 | 289 | ||||||||||||
| Acquisition and integration-related costs | 26 | 122 | ||||||||||||
| Non-qualified deferred compensation expenses | — | 9 | ||||||||||||
Other income or expense related to foreign currency forward exchange contract and settlement associated with an acquisition | — | (3) | ||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | — | (95) | ||||||||||||
| Income tax effect of non-GAAP adjustments | (2) | 19 | ||||||||||||
| Net income on a non-GAAP basis† | $558 to $574 | $2,226 to $2,254 | ||||||||||||
| † | The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP. | ||||

| CADENCE REPORTS SECOND QUARTER 2026 | ||||||||
| CADENCE DESIGN SYSTEMS, INC. | ||||||||
CFO COMMENTARY | ||||||||
Key Takeaways • Exceeded Q2 revenue, non-GAAP operating margin and EPS guidance • Record backlog of ~$8.1 billion • Raising 2026 revenue growth outlook to ~19% and non-GAAP EPS outlook to $8.10 at the midpoint | Q3 2026 Outlook • Revenue: $1.595 billion - $1.625 billion • GAAP operating margin: 27.5% - 28.5% • Non-GAAP operating margin: 43.5% - 44.5% • GAAP EPS: $1.11 - $1.17 • Non-GAAP EPS: $2.01 - $2.07 • Expect to use approximately $200 million to repurchase Cadence shares in Q3 | Q2 2026 KEY METRICS | ||||||
• Revenue: $1.584 billion • GAAP operating margin: 28.4% • Non-GAAP operating margin: 45.5% • GAAP EPS: $1.33 • Non-GAAP EPS: $2.11 • Operating cash flow: $635 million | ||||||||
FY 2026 Outlook • Revenue: $6.260 billion - $6.340 billion • GAAP operating margin: 27.75% - 28.75% • Non-GAAP operating margin: 43.75% - 44.75% • GAAP EPS: $4.76 - $4.86 • Non-GAAP EPS: $8.05 - $8.15 • Operating cash flow: ~$2.0 billion • Expect to use approximately 50% of free cash flow to repurchase Cadence shares for the year | Financial Results Webcast | |||||||
| Our Q2 2026 financial results webcast will begin July 27, 2026 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 July 27, 2026 until 5:00 p.m. (Pacific) on September 16, 2026. | ||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 1 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions, except per share data) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026E | ||||||||||||||||||||||||||||||||||||||
| Revenue | $ | 2,988 | $ | 3,562 | $ | 4,090 | $ | 4,641 | $ | 5,297 | $6,260- $6,340 | |||||||||||||||||||||||||||||||||
| Revenue growth | 11% | 19% | 15% | 13% | 14% | 18% - 20% | ||||||||||||||||||||||||||||||||||||||
3-year CAGR* | 12% | 15% | 15% | 16% | 14% | ~15% | ||||||||||||||||||||||||||||||||||||||
| GAAP operating expenses | $ | 2,209 | $ | 2,488 | $ | 2,839 | $ | 3,291 | $ | 3,805 | $4,501 | |||||||||||||||||||||||||||||||||
| GAAP operating expense growth | 8% | 13% | 14% | 16% | 16% | ~18% | ||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating expenses | $ | 1,877 | $ | 2,125 | $ | 2,373 | $ | 2,667 | $ | 2,935 | $3,512 | |||||||||||||||||||||||||||||||||
| Non-GAAP operating expense growth | 8% | 13% | 12% | 12% | 10% | ~20% | ||||||||||||||||||||||||||||||||||||||
GAAP operating margin | 26.1% | 30.1% | 30.6% | 29.1% | 28.2% | 27.75% - 28.75% | ||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin | 37.2% | 40.3% | 42.0% | 42.5% | 44.6% | 43.75% - 44.75% | ||||||||||||||||||||||||||||||||||||||
Rule of 40 Metric** | 48.6% | 59.5% | 56.8% | 56.0% | 58.7% | ~63% | ||||||||||||||||||||||||||||||||||||||
| GAAP earnings per share | $ | 2.50 | $ | 3.09 | $ | 3.82 | $ | 3.85 | $ | 4.06 | $4.76 - $4.86 | |||||||||||||||||||||||||||||||||
| Non-GAAP earning per share | $ | 3.29 | $ | 4.27 | $ | 5.15 | $ | 5.97 | $ | 7.14 | $8.05 - $8.15 | |||||||||||||||||||||||||||||||||
Non-GAAP EPS growth* | 18% | 30% | 21% | 16% | 20% | 13 | % | |||||||||||||||||||||||||||||||||||||
3-year Non-GAAP EPS CAGR* | 21% | 25% | 23% | 22% | 19% | 16 | % | |||||||||||||||||||||||||||||||||||||
Weighted average diluted shares outstanding | 278.9 | 275.0 | 272.7 | 273.8 | 273.3 | 275.5 - 277.5 | ||||||||||||||||||||||||||||||||||||||
| Cash flow from operations | 1,101 | 1,242 | 1,349 | 1,261 | 1,729 | ~$2,000 | ||||||||||||||||||||||||||||||||||||||
| Capital expenditures | 65 | 123 | 102 | 143 | 142 | ~$240 | ||||||||||||||||||||||||||||||||||||||
| (In Millions) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026E* | ||||||||||||||||||||||||||||||||||||||
| GAAP operating margin | 26.1% | 30.1% | 30.6% | 29.1% | 28.2% | 28.25% | ||||||||||||||||||||||||||||||||||||||
| Non-GAAP operating margin | 37.2% | 40.3% | 42.0% | 42.5% | 44.6% | 44.25% | ||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | (7.0)% | (7.6)% | (8.0)% | (8.4)% | (8.6)% | (9.0)% | ||||||||||||||||||||||||||||||||||||||
Non-GAAP operating margin adjusted for stock-based compensation | 30.2% | 32.7% | 34.0% | 34.1% | 36.0% | 35.25% | ||||||||||||||||||||||||||||||||||||||
| GAAP operating income | $ | 779 | $ | 1,074 | $ | 1,251 | $ | 1,351 | $ | 1,492 | $ | 1,799 | ||||||||||||||||||||||||||||||||
| Non-GAAP operating income | $ | 1,111 | $ | 1,436 | $ | 1,717 | $ | 1,974 | $ | 2,361 | $ | 2,788 | ||||||||||||||||||||||||||||||||
| Non-GAAP operating income adjusted for stock-based compensation | $ | 901 | $ | 1,166 | $ | 1,391 | $ | 1,583 | $ | 1,906 | $ | 2,219 | ||||||||||||||||||||||||||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 2 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| Q3 2025 | Q2 2026 | Q3 2026E | |||||||||||||||||||||
| Total Revenue ($ Millions) | $ | 1,339 | $ | 1,584 | $1,595 - $1,625 | ||||||||||||||||||
| Q/Q Growth | 7% | 1% - 3% | |||||||||||||||||||||
| Y/Y Growth | 24% | 19% - 21% | |||||||||||||||||||||
| GAAP Operating Margin | 31.8% | 28.4% | 27.5% - 28.5% | ||||||||||||||||||||
| Non-GAAP Operating Margin | 47.6% | 45.5% | 43.5% - 44.5% | ||||||||||||||||||||
| GAAP EPS | $ | 1.05 | $ | 1.33 | $1.11 - $1.17 | ||||||||||||||||||
| Non-GAAP EPS | $ | 1.93 | $ | 2.11 | $2.01 - $2.07 | ||||||||||||||||||
| Previous | Current | ||||||||||||||||||||||
FY 2025 | FY 2026E | FY 2026E | |||||||||||||||||||||
| Recurring Revenue | 80% | ~80% | ~80% | ||||||||||||||||||||
| Total Revenue ($ Millions) | $ | 5,297 | $6,125 - $6,225 | $6,260 - $6,340 | |||||||||||||||||||
| Y/Y Growth | 14% | 16% - 18% | 18% - 20% | ||||||||||||||||||||
| Revenue from Beginning Backlog | ~69% | ~66% | ~65% | ||||||||||||||||||||
| GAAP Operating Margin | 28.2% | 27.5% - 28.5% | 27.75% - 28.75% | ||||||||||||||||||||
| Non-GAAP Operating Margin | 44.6% | 43.5% - 44.5% | 43.75% - 44.75% | ||||||||||||||||||||
| GAAP Other Income & Expense ($ Millions) | $ | 30 | $(101) - $(81) | $(17) - $3 | |||||||||||||||||||
| Non-GAAP Other Income & Expense ($ Millions) | $ | (24) | $(115) - $(95) | $(115) - $(95) | |||||||||||||||||||
| GAAP Tax Rate | 27.1% | ~26% | ~26% | ||||||||||||||||||||
| Non-GAAP Tax Rate | 16.5% | 16.5% | 16.5% | ||||||||||||||||||||
| Weighted Average Diluted Shares Outstanding (Millions) | 273.3 | 275 - 277 | 275.5 - 277.5 | ||||||||||||||||||||
| GAAP EPS | $ | 4.06 | $4.39 - $4.49 | $4.76 - $4.86 | |||||||||||||||||||
| Y/Y Growth | 5% | 8% - 11% | 17% - 20% | ||||||||||||||||||||
| Non-GAAP EPS | $ | 7.14 | $7.85 - $7.95 | $8.05 - $8.15 | |||||||||||||||||||
| Y/Y Growth | 20% | 10% - 11% | 13% - 14% | ||||||||||||||||||||
| Cash Flow from Operations ($ Millions) | $ | 1,729 | $1,875 - $1,975 | ~$2,000 | |||||||||||||||||||
| DSO | 64 | ~65 | ~65 | ||||||||||||||||||||
| Capital Expenditures ($ Millions) | $ | 142 | ~$240 | ~$240 | |||||||||||||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 3 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Billions) | 2022 | 2023 | 2024 | 2025 | Q2 2026 | ||||||||||||||||||||||||||||||
| Backlog | $ | 5.8 | $ | 6.0 | $ | 6.8 | $ | 7.8 | $ | 8.1 | |||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Product and Maintenance | $ | 1,170 | $ | 1,208 | $ | 1,332 | $ | 1,349 | $ | 1,431 | |||||||||||||||||||||||||
| Services | 105 | 131 | 108 | 125 | 154 | ||||||||||||||||||||||||||||||
| Total Revenue | $ | 1,275 | $ | 1,339 | $ | 1,440 | $ | 1,474 | $ | 1,584 | |||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
Revenue Recognized Over Time | 73 | % | 78 | % | 77 | % | 73 | % | 72 | % | |||||||||||||||||||||||||
Other Recurring Revenue | 5 | % | 4 | % | 2 | % | 4 | % | 6 | % | |||||||||||||||||||||||||
Recurring Revenue | 78 | % | 82 | % | 79 | % | 77 | % | 78 | % | |||||||||||||||||||||||||
Up-Front Revenue | 22 | % | 18 | % | 21 | % | 23 | % | 22 | % | |||||||||||||||||||||||||
Total Revenue | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| Trailing Twelve Months Ended | |||||||||||||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| Recurring Revenue | 80 | % | 80 | % | 80 | % | 79 | % | 79 | % | |||||||||||||||||||||||||
| Up-Front Revenue | 20 | % | 20 | % | 20 | % | 21 | % | 21 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| (% of Total Revenue) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Americas | 49 | % | 43 | % | 47 | % | 45 | % | 43 | % | |||||||||||||||||||||||||
| China | 9 | % | 18 | % | 12 | % | 13 | % | 15 | % | |||||||||||||||||||||||||
| Other Asia | 19 | % | 18 | % | 20 | % | 20 | % | 20 | % | |||||||||||||||||||||||||
| Europe, Middle East and Africa | 16 | % | 14 | % | 14 | % | 16 | % | 15 | % | |||||||||||||||||||||||||
| Japan | 7 | % | 7 | % | 7 | % | 6 | % | 7 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| (% of Total Revenue) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
Core EDA | 71 | % | 71 | % | 69 | % | 71 | % | 68 | % | |||||||||||||||||||||||||
Semiconductor IP | 13 | % | 14 | % | 15 | % | 14 | % | 15 | % | |||||||||||||||||||||||||
| System Design and Analysis | 16 | % | 15 | % | 16 | % | 15 | % | 17 | % | |||||||||||||||||||||||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||||||||||||||||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 4 | ||||||
| Cadence Design Systems, Inc. | ||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| GAAP Gross Margin | 85.6 | % | 86.4 | % | 86.9 | % | 85.4 | % | 84.9 | % | |||||||||||||||||||||||||
| Non-GAAP Gross Margin | 87.2 | % | 88.0 | % | 88.5 | % | 88.0 | % | 88.2 | % | |||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Total GAAP Costs and Expenses | $ | 1,034 | $ | 913 | $ | 977 | $ | 1,043 | $ | 1,134 | |||||||||||||||||||||||||
| Total Non-GAAP Costs and Expenses | $ | 729 | $ | 701 | $ | 781 | $ | 815 | $ | 863 | |||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| GAAP Operating Margin | 19.0 | % | 31.8 | % | 32.2 | % | 29.3 | % | 28.4 | % | |||||||||||||||||||||||||
| Non-GAAP Operating Margin | 42.8 | % | 47.6 | % | 45.8 | % | 44.7 | % | 45.5 | % | |||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| GAAP Net Income Per Share | $ | 0.59 | $ | 1.05 | $ | 1.42 | $ | 1.23 | $ | 1.33 | |||||||||||||||||||||||||
| Non-GAAP Net Income Per Share | $ | 1.65 | $ | 1.93 | $ | 1.99 | $ | 1.96 | $ | 2.11 | |||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| DSO | 51 | 55 | 64 | 67 | 65 | ||||||||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Net Cash from Operating Activities | $ | 378 | $ | 311 | $ | 553 | $ | 356 | $ | 635 | |||||||||||||||||||||||||
| Capital Expenditures | 44 | 34 | 41 | 49 | 53 | ||||||||||||||||||||||||||||||
| Free Cash Flow | $ | 334 | $ | 277 | $ | 512 | $ | 307 | $ | 582 | |||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Cash and Cash Equivalents | $ | 2,823 | $ | 2,753 | $ | 3,001 | $ | 1,407 | $ | 1,440 | |||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
Debt (principal value) | $ | 2,500 | $ | 2,500 | $ | 2,500 | $ | 2,925 | $ | 2,500 | |||||||||||||||||||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| Share Repurchase | $ | 175 | $ | 200 | $ | 200 | $ | 200 | $ | 200 | |||||||||||||||||||||||||
| Number of Shares | 0.607 | 0.584 | 0.613 | 0.671 | 0.580 | ||||||||||||||||||||||||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| Headcount | 13,152 | 13,693 | 13,800 | 15,110 | 15,445 | ||||||||||||||||||||||||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 5 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 6 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | ||||||||||||||||||||||||||||||
| GAAP total costs and expenses | $ | 1,034 | $ | 913 | $ | 977 | $ | 1,043 | $ | 1,134 | |||||||||||||||||||||||||
| Reconciling items to non-GAAP total costs and expenses | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (118) | (116) | (113) | (138) | (147) | ||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | (24) | (26) | (30) | (51) | (80) | ||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | (26) | (37) | (49) | (41) | (33) | ||||||||||||||||||||||||||||||
| Restructuring | — | (27) | (2) | — | — | ||||||||||||||||||||||||||||||
Non-qualified deferred compensation (expenses) credits | (8) | (6) | (2) | 3 | (11) | ||||||||||||||||||||||||||||||
Loss related to contingent liability* | (129) | — | — | — | — | ||||||||||||||||||||||||||||||
Non-GAAP total costs and expenses** | $ | 729 | $ | 701 | $ | 781 | $ | 815 | $ | 863 | |||||||||||||||||||||||||
| * | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
** | 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) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026E | ||||||||||||||||||||||||||||||||||||||
| GAAP total costs and expenses | $ | 2,209 | $ | 2,488 | $ | 2,839 | $ | 3,291 | $ | 3,805 | $ | 4,501 | ||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP total costs and expenses | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (210) | (270) | (326) | (391) | (455) | (569) | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | (67) | (60) | (62) | (90) | (105) | (289) | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | (23) | (41) | (56) | (96) | (135) | (122) | ||||||||||||||||||||||||||||||||||||||
| Restructuring | 1 | — | (11) | (24) | (29) | — | ||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation (expenses) credits | (6) | 8 | (11) | (11) | (14) | (9) | ||||||||||||||||||||||||||||||||||||||
Special charges* | (27) | — | — | (3) | (2) | — | ||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability** | — | — | — | (8) | (129) | — | ||||||||||||||||||||||||||||||||||||||
Non-GAAP total costs and expenses*** | $ | 1,877 | $ | 2,125 | $ | 2,373 | $ | 2,667 | $ | 2,935 | $ | 3,512 | ||||||||||||||||||||||||||||||||
* | 2021 includes costs related to a voluntary retirement program. | ||||
** | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
*** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 7 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026E | ||||||||||||||||||||||||||||||||||||||
| GAAP operating income | $ | 779 | $ | 1,074 | $ | 1,251 | $ | 1,351 | $ | 1,492 | $ | 1,799 | ||||||||||||||||||||||||||||||||
Reconciling items to non-GAAP operating income | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 210 | 270 | 326 | 391 | 455 | 569 | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 67 | 60 | 62 | 90 | 105 | 289 | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 23 | 41 | 56 | 96 | 135 | 122 | ||||||||||||||||||||||||||||||||||||||
| Restructuring | (1) | — | 11 | 24 | 29 | — | ||||||||||||||||||||||||||||||||||||||
Non-qualified deferred compensation expenses (credits) | 6 | (8) | 11 | 11 | 14 | 9 | ||||||||||||||||||||||||||||||||||||||
Special charges* | 27 | — | — | 3 | 2 | — | ||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability** | — | — | — | 8 | 129 | — | ||||||||||||||||||||||||||||||||||||||
Non-GAAP operating income*** | $ | 1,111 | $ | 1,436 | $ | 1,717 | $ | 1,974 | $ | 2,361 | $ | 2,788 | ||||||||||||||||||||||||||||||||
| Stock-based compensation expense | (210) | (270) | (326) | (391) | (455) | (569) | ||||||||||||||||||||||||||||||||||||||
Non-GAAP operating income adjusted for stock-based compensation*** | $ | 901 | $ | 1,166 | $ | 1,391 | $ | 1,583 | $ | 1,906 | $ | 2,219 | ||||||||||||||||||||||||||||||||
* | 2021 includes costs related to a voluntary retirement program. | ||||
** | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
*** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 8 | ||||||
| Cadence Design Systems, Inc. | ||||||||
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | |||||||||||||||||||||||||||||||
| GAAP gross margin as a percent of total revenue | 85.6% | 86.4% | 86.9% | 85.4% | 84.9% | ||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP gross margin as a percent of total revenue | |||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.4% | 0.3% | 0.3% | 0.4% | 0.4% | ||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 1.1% | 1.2% | 1.3% | 2.1% | 2.9% | ||||||||||||||||||||||||||||||
Non-qualified deferred compensation expenses (credits) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.1% | 0.1% | 0.0% | 0.1% | 0.0% | ||||||||||||||||||||||||||||||
| Non-GAAP gross margin as a percent of total revenue* | 87.2% | 88.0% | 88.5% | 88.0% | 88.2% | ||||||||||||||||||||||||||||||
| * | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 9 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026E | |||||||||||||||||||||||||||||||||||||||
| GAAP operating margin as a percent of total revenue | 19.0% | 31.8% | 32.2% | 29.3% | 28.4% | 27.5% - 28.5% | ||||||||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 9.3% | 8.7% | 7.9% | 9.4% | 9.3% | 9% | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 1.8% | 1.9% | 2.1% | 3.4% | 5.0% | 5% | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 2.0% | 2.8% | 3.4% | 2.8% | 2.1% | 2% | ||||||||||||||||||||||||||||||||||||||
| Restructuring | 0.0% | 2.0% | 0.1% | 0.0% | 0.0% | 0% | ||||||||||||||||||||||||||||||||||||||
Non-qualified deferred compensation expenses (credits) | 0.6% | 0.4% | 0.1% | (0.2)% | 0.7% | 0% | ||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability* | 10.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0% | ||||||||||||||||||||||||||||||||||||||
Non-GAAP operating margin as a percent of total revenue** | 42.8% | 47.6% | 45.8% | 44.7% | 45.5% | 43.5% - 44.5% | ||||||||||||||||||||||||||||||||||||||
| * | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 10 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026E | ||||||||||||||||||||||||||||||||||||||||||
| GAAP operating margin as a percent of total revenue | 26.1% | 30.1% | 30.6% | 29.1% | 28.2% | 27.75% - 28.75% | |||||||||||||||||||||||||||||||||||||||||
| Reconciling items to non-GAAP operating margin as a percent of total revenue | |||||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 7.0% | 7.6% | 8.0% | 8.4% | 8.6% | 9% | |||||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 2.2% | 1.7% | 1.5% | 2.0% | 2.0% | 5% | |||||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.8% | 1.1% | 1.4% | 2.1% | 2.5% | 2% | |||||||||||||||||||||||||||||||||||||||||
| Restructuring | 0.0% | 0.0% | 0.3% | 0.5% | 0.6% | 0% | |||||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0.2% | (0.2)% | 0.2% | 0.2% | 0.3% | 0% | |||||||||||||||||||||||||||||||||||||||||
Special charges* | 0.9% | 0.0% | 0.0% | 0.0% | 0.0% | 0% | |||||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability** | 0.0% | 0.0% | 0.0% | 0.2% | 2.4% | 0% | |||||||||||||||||||||||||||||||||||||||||
Non-GAAP operating margin as a percent of total revenue*** | 37.2% | 40.3% | 42.0% | 42.5% | 44.6% | 43.75% - 44.75% | |||||||||||||||||||||||||||||||||||||||||
| * | 2021 includes costs related to a voluntary retirement program. | ||||
** | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
*** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 11 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Thousands, Except Per Share Data) | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026E | ||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a GAAP basis | $ | 0.59 | $ | 1.05 | $ | 1.42 | $ | 1.23 | $ | 1.33 | $1.11 - $1.17 | |||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.43 | 0.42 | 0.41 | 0.50 | 0.53 | 0.53 | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 0.09 | 0.10 | 0.11 | 0.19 | 0.29 | 0.29 | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.09 | 0.14 | 0.18 | 0.15 | 0.12 | 0.09 | ||||||||||||||||||||||||||||||||||||||
| Restructuring | — | 0.10 | 0.01 | — | — | — | ||||||||||||||||||||||||||||||||||||||
Non-qualified deferred compensation expenses (credits) | 0.03 | 0.02 | 0.01 | (0.01) | 0.04 | — | ||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability* | 0.47 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||
Other income or expense related to foreign currency forward exchange contract and settlement associated with an acquisition | — | 0.07 | 0.04 | (0.01) | — | — | ||||||||||||||||||||||||||||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | (0.17) | 0.03 | (0.18) | (0.04) | (0.30) | — | ||||||||||||||||||||||||||||||||||||||
| Income tax effect of non-GAAP adjustments | 0.12 | — | (0.01) | (0.05) | 0.10 | (0.01) | ||||||||||||||||||||||||||||||||||||||
Diluted net income per share on a non-GAAP basis** | $ | 1.65 | $ | 1.93 | $ | 1.99 | $ | 1.96 | $ | 2.11 | $2.01 - $2.07 | |||||||||||||||||||||||||||||||||
| Shares used in calculation of diluted net income per share | 272,899 | 273,798 | 272,932 | 273,725 | 276,163 | |||||||||||||||||||||||||||||||||||||||
| * | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 12 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Thousands, Except Per Share Data) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026E | ||||||||||||||||||||||||||||||||||||||
| Diluted net income per share on a GAAP basis | $ | 2.50 | $ | 3.09 | $ | 3.82 | $ | 3.85 | $ | 4.06 | $4.76 - $4.86 | |||||||||||||||||||||||||||||||||
| Stock-based compensation expense | 0.75 | 0.98 | 1.19 | 1.43 | 1.67 | 2.06 | ||||||||||||||||||||||||||||||||||||||
| Amortization of acquired intangibles | 0.24 | 0.22 | 0.23 | 0.33 | 0.38 | 1.04 | ||||||||||||||||||||||||||||||||||||||
| Acquisition and integration-related costs | 0.08 | 0.15 | 0.21 | 0.35 | 0.49 | 0.44 | ||||||||||||||||||||||||||||||||||||||
| Restructuring | — | — | 0.04 | 0.09 | 0.11 | — | ||||||||||||||||||||||||||||||||||||||
| Non-qualified deferred compensation expenses (credits) | 0.02 | (0.03) | 0.04 | 0.04 | 0.05 | 0.03 | ||||||||||||||||||||||||||||||||||||||
Special charges* | 0.10 | — | — | 0.01 | 0.01 | — | ||||||||||||||||||||||||||||||||||||||
Loss related to contingent liability** | — | — | — | 0.03 | 0.47 | — | ||||||||||||||||||||||||||||||||||||||
Other income or expense related to foreign currency forward exchange contract and settlement associated with an acquisition | — | — | — | — | 0.11 | (0.01) | ||||||||||||||||||||||||||||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | (0.03) | 0.05 | (0.17) | (0.22) | (0.31) | (0.34) | ||||||||||||||||||||||||||||||||||||||
| Income tax effect of non-GAAP adjustments | (0.37) | (0.19) | (0.21) | 0.06 | 0.10 | 0.07 | ||||||||||||||||||||||||||||||||||||||
Diluted net income per share on a non-GAAP basis*** | $ | 3.29 | $ | 4.27 | $ | 5.15 | $ | 5.97 | $ | 7.14 | $8.05 - $8.15 | |||||||||||||||||||||||||||||||||
| Shares used in calculation of diluted net income per share | 278,858 | 275,011 | 272,748 | 273,833 | 273,312 | 275.5 - 277.5M | ||||||||||||||||||||||||||||||||||||||
| * | 2021 includes costs related to a voluntary retirement program. | ||||
** | Related to resolution of previously disclosed legal proceedings with the DOJ and BIS. | ||||
*** | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 13 | ||||||
| Cadence Design Systems, Inc. | ||||||||
| (In Millions) | 2024 | 2025 | 2026E | |||||||||||||||||||||||
| GAAP total other income and expense | $ | 45 | $ | 30 | $(17) - $3 | |||||||||||||||||||||
| Reconciling items to non-GAAP total income and expense | ||||||||||||||||||||||||||
Other income or expense related to foreign currency forward exchange contract and settlement associated with an acquisition | — | 29 | (3) | |||||||||||||||||||||||
Other income or expense related to investments, divestitures and non-qualified deferred compensation plan assets | (61) | (83) | (95) | |||||||||||||||||||||||
Non-GAAP total other income and expense* | $ | (16) | $ | (24) | $(115) - $(95) | |||||||||||||||||||||
* | 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. | ||||
| July 27, 2026 | Cadence Q2 2026 Financial Results | 14 | ||||||