Cadence Reports Second Quarter 2024 Financial Results

For a detailed discussion of these and other cautionary statements related to Cadence’s business, please refer to Cadence’s filings with the U.S. Securities and Exchange Commission, including its most recent report on Form 10-K, subsequent reports on Form 10-Q and future filings.

All forward-looking statements in this press release are based on management's expectations as of the date of this press release and, except as required by law, Cadence disclaims any obligation to update these forward-looking statements to reflect future events or circumstances.

GAAP to Non-GAAP Reconciliation

Non-GAAP financial measures should not be considered as a substitute for or superior to measures of financial performance prepared in accordance with generally accepted accounting principles, or GAAP. Investors are encouraged to review the reconciliation of non-GAAP measures contained within this press release with their most directly comparable GAAP results. Investors are also encouraged to look at the GAAP results as the best measure of financial performance.

To supplement Cadence’s financial results presented on a GAAP basis, Cadence management uses non-GAAP measures that it believes are helpful in understanding Cadence’s performance. One such measure is non-GAAP net income, which is a financial measure not calculated under GAAP. Non-GAAP net income is calculated by Cadence management by taking GAAP net income and excluding, as applicable, amortization of intangible assets, stock-based compensation expense, acquisition and integration-related costs including retention expenses, investment gains or losses, income or expenses related to Cadence’s non-qualified deferred compensation plan, restructuring and other significant items not directly related to Cadence’s core business operations, and the income tax effect of non-GAAP pre-tax adjustments.

Cadence management uses non-GAAP net income because it excludes items that are generally not directly related to the performance of Cadence’s core business operations and therefore provides supplemental information to Cadence management and investors regarding the performance of the business operations, facilitates comparisons to the historical operating results and allows the review of Cadence's business from the same perspective as Cadence management, including forecasting and budgeting.

The following tables reconcile the specific items excluded from GAAP operating margin, GAAP net income and GAAP net income per diluted share in the calculation of non-GAAP operating margin, non-GAAP net income and non-GAAP net income per diluted share for the periods shown below:

Operating Margin Reconciliation

Three Months Ended

 

June 30, 2024

June 30, 2023

 

(unaudited)

GAAP operating margin as a percent of total revenue

28%

31%

Reconciling items to non-GAAP operating margin as a percent of total revenue:

 

 

Stock-based compensation expense

8%

8%

Amortization of acquired intangibles

2%

2%

Acquisition and integration-related costs

2%

1%

Restructuring

0%

0%

Non-qualified deferred compensation expenses

0%

0%

Special charges

0%

0%

Non-GAAP operating margin as a percent of total revenue

40%

42%

Net Income Reconciliation

Three Months Ended

 

June 30, 2024

June 30, 2023

(in thousands)

(unaudited)

Net income on a GAAP basis

$

229,520

 

$

221,120

 

Stock-based compensation expense

 

87,569

 

 

76,608

 

Amortization of acquired intangibles

 

20,155

 

 

14,920

 

Acquisition and integration-related costs

 

20,715

 

 

13,946

 

Restructuring

 

(33

)

 

 

Non-qualified deferred compensation expenses

 

1,697

 

 

3,155

 

Special charges

 

1,233

 

 

 

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

 

(27,048

)

 

(2,508

)

Income tax effect of non-GAAP adjustments

 

16,890

 

 

6,509

 

Net income on a non-GAAP basis

$

350,698

 

$

333,750

 

* 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

 

June 30, 2024

 

June 30, 2023

(in thousands, except per share data)

(unaudited)

Diluted net income per share on a GAAP basis

$

0.84

 

 

$

0.81

 

Stock-based compensation expense

 

0.32

 

 

 

0.28

 

Amortization of acquired intangibles

 

0.07

 

 

 

0.06

 

Acquisition and integration-related costs

 

0.08

 

 

 

0.05

 

Restructuring

 

 

 

 

 

Non-qualified deferred compensation expenses

 

0.01

 

 

 

0.01

 

Special charges

 

 

 

 

 

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

 

(0.10

)

 

 

(0.01

)

Income tax effect of non-GAAP adjustments

 

0.06

 

 

 

0.02

 

Diluted net income per share on a non-GAAP basis

$

1.28

 

 

$

1.22

 

Shares used in calculation of diluted net income per share

 

273,520

 

 

 

272,996

 

* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense.

Cadence Design Systems, Inc.
Condensed Consolidated Balance Sheets
June 30, 2024 and December 31, 2023
(In thousands)
(Unaudited)

 

June 30, 2024 December 31, 2023
 
Current assets:
Cash and cash equivalents

$

1,058,955

$

1,008,152

Receivables, net

 

564,851

 

489,224

Inventories

 

171,508

 

181,661

Prepaid expenses and other

 

401,074

 

297,180

Total current assets

 

2,196,388

 

1,976,217

 
Property, plant and equipment, net

 

449,422

 

403,213

Goodwill

 

2,417,747

 

1,535,845

Acquired intangibles, net

 

664,038

 

336,843

Deferred taxes

 

892,963

 

880,001

Other assets

 

605,183

 

537,372

Total assets

$

7,225,741

$

5,669,491

 
Current liabilities:
Current portion of long-term debt

$

349,732

$

349,285

Accounts payable and accrued liabilities

 

505,392

 

576,558

Current portion of deferred revenue

 

678,598

 

665,024

Total current liabilities

 

1,533,722

 

1,590,867

 
Long-term liabilities:
Long-term portion of deferred revenue

 

88,823

 

98,931

Long-term debt

 

998,935

 

299,771

Other long-term liabilities

 

343,369

 

275,651

Total long-term liabilities

 

1,431,127

 

674,353

 
Stockholders' equity

 

4,260,892

 

3,404,271

Total liabilities and stockholders' equity

$

7,225,741

$

5,669,491

Cadence Design Systems, Inc.
Condensed Consolidated Income Statements
For the Three and Six Months Ended June 30, 2024 and June 30, 2023
(In thousands, except per share amounts)
(Unaudited)

 

Three Months Ended Six Months Ended
June 30, 2024 June 30, 2023 June 30, 2024 June 30, 2023
 
Revenue:
Product and maintenance

$

960,457

 

$

922,790

 

$

1,873,842

 

$

1,886,532

 

Services

 

100,224

 

 

53,789

 

 

195,942

 

 

111,737

 

 
Total revenue

 

1,060,681

 

 

976,579

 

 

2,069,784

 

 

1,998,269

 

 
Costs and expenses:
Cost of product and maintenance

 

94,363

 

 

74,218

 

 

169,758

 

 

174,456

 

Cost of services

 

44,907

 

 

22,640

 

 

94,709

 

 

46,874

 

Marketing and sales

 

186,725

 

 

167,070

 

 

367,314

 

 

333,736

 

Research and development

 

370,740

 

 

354,416

 

 

749,698

 

 

704,711

 

General and administrative

 

63,436

 

 

54,605

 

 

132,152

 

 

108,132

 

Amortization of acquired intangibles

 

6,667

 

 

4,302

 

 

12,074

 

 

8,569

 

Restructuring

 

(33

)

 

-

 

 

247

 

 

-

 

 
Total costs and expenses

 

766,805

 

 

677,251

 

 

1,525,952

 

 

1,376,478

 

 
Income from operations

 

293,876

 

 

299,328

 

 

543,832

 

 

621,791

 

 
Interest expense

 

(12,905

)

 

(8,877

)

 

(21,597

)

 

(18,137

)

Other income, net

 

34,739

 

 

7,973

 

 

103,518

 

 

16,257

 

 
Income before provision for income taxes

 

315,710

 

 

298,424

 

 

625,753

 

 

619,911

 

 
Provision for income taxes

 

86,190

 

 

77,304

 

 

148,590

 

 

156,987

 

 
Net income

$

229,520

 

$

221,120

 

$

477,163

 

$

462,924

 

 
 
Net income per share - basic

$

0.85

 

$

0.82

 

$

1.77

 

$

1.72

 

 
Net income per share - diluted

$

0.84

 

$

0.81

 

$

1.74

 

$

1.70

 

 
Weighted average common shares outstanding - basic

 

270,912

 

 

269,714

 

 

270,259

 

 

269,607

 

 
Weighted average common shares outstanding - diluted

 

273,520

 

 

272,996

 

 

273,532

 

 

273,078

 

Cadence Design Systems, Inc.
Condensed Consolidated Statements of Cash Flows
For the Six Months Ended June 30, 2024 and June 30, 2023
(In thousands)
(Unaudited)

 

Six Months Ended

June 30,

June 30,

2024

2023

 
Cash and cash equivalents at beginning of period

$

1,008,152

 

$

882,325

 

Cash flows from operating activities:
Net income

 

477,163

 

 

462,924

 

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

 

87,202

 

 

70,432

 

Amortization of debt discount and fees

 

684

 

 

626

 

Stock-based compensation

 

175,698

 

 

150,896

 

(Gain) loss on investments, net

 

(80,599

)

 

554

 

Deferred income taxes

 

(9,506

)

 

(20,171

)

Provisions for losses on receivables

 

614

 

 

720

 

ROU asset amortization and change in operating lease liabilities

 

(1,410

)

 

(3,543

)

Other non-cash items

 

212

 

 

1,834

 

Changes in operating assets and liabilities, net of effect of acquired businesses:
Receivables

 

(49,384

)

 

41,208

 

Inventories

 

(15,978

)

 

(16,981

)

Prepaid expenses and other

 

(39,868

)

 

50,793

 

Other assets

 

(38,967

)

 

(31,838

)

Accounts payable and accrued liabilities

 

(93,078

)

 

(37,049

)

Deferred revenue

 

(18,599

)

 

1,269

 

Other long-term liabilities

 

15,013

 

 

9,497

 

Net cash provided by operating activities

 

409,197

 

 

681,171

 

 
Cash flows from investing activities:
Purchases of investments

 

(2,095

)

 

(29,212

)

Proceeds from the sale and maturity of investments

 

43,864

 

 

1,505

 

Purchases of property, plant and equipment

 

(78,800

)

 

(46,655

)

Cash paid in business combinations, net of cash acquired

 

(720,821

)

 

(55,379

)

Net cash used for investing activities

 

(757,852

)

 

(129,741

)

 
Cash flows from financing activities:
Proceeds from revolving credit facility

 

-

 

 

50,000

 

Payments on revolving credit facility

 

-

 

 

(150,000

)

Proceeds from term loan

 

700,000

 

 

-

 

Payment of debt issuance costs

 

(944

)

 

-

 

Proceeds from issuance of common stock

 

133,272

 

 

77,502

 

Stock received for payment of employee taxes on vesting of restricted stock

 

(166,903

)

 

(78,988

)

Payments for repurchases of common stock

 

(250,010

)

 

(450,119

)

Net cash provided by (used for) financing activities

 

415,415

 

 

(551,605

)

 
Effect of exchange rate changes on cash and cash equivalents

 

(15,957

)

 

(8,225

)

 
Increase (decrease) in cash and cash equivalents

 

50,803

 

 

(8,400

)

 
Cash and cash equivalents at end of period

$

1,058,955

 

$

873,925

 

Cadence Design Systems, Inc.
(Unaudited)

 

Revenue Mix by Geography (% of Total Revenue)

2023

2024

GEOGRAPHY Q1 Q2 Q3 Q4 Year Q1 Q2
 
Americas

44%

41%

43%

44%

43%

46%

49%

China

17%

18%

17%

15%

17%

12%

12%

Other Asia

18%

18%

19%

19%

19%

20%

19%

Europe, Middle East and Africa

15%

17%

15%

16%

16%

17%

14%

Japan

6%

6%

6%

6%

5%

5%

6%

Total

100%

100%

100%

100%

100%

100%

100%

 
 
Revenue Mix by Product Category (% of Total Revenue)

2023

2024

PRODUCT CATEGORY Q1 Q2 Q3 Q4 Year Q1 Q2
 
Custom IC Design and Simulation

20%

22%

22%

22%

22%

22%

21%

Digital IC Design and Signoff

25%

27%

28%

29%

27%

29%

27%

Functional Verification, including Emulation and Prototyping Hardware

32%

27%

26%

24%

27%

25%

25%

IP

11%

11%

11%

13%

12%

12%

13%

System Design and Analysis

12%

13%

13%

12%

12%

12%

14%

Total

100%

100%

100%

100%

100%

100%

100%

Cadence Design Systems, Inc.
Impact of Non-GAAP Adjustments on Forward Looking Operating Margin
As of July 22, 2024
(Unaudited)

 

Three Months Ending Year Ending
September 30, 2024 December 31, 2024
Forecast Forecast
 
GAAP operating margin as a percent of total revenue

27.7% - 29.3%

29.7% - 31.3%

 

 

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

2%

2%

Non-qualified deferred compensation expenses

0%

0%

 

 

Non-GAAP operating margin as a percent of total revenue�nbsp;

40.7% - 42.3%

41.7% - 43.3%

 
�nbsp;The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.
Cadence Design Systems, Inc.
Impact of Non-GAAP Adjustments on Forward Looking Diluted Net Income Per Share
As of July 22, 2024
(Unaudited)
 
Three Months Ending Year Ending
September 30, 2024 December 31, 2024
Forecast Forecast

 

 

Diluted net income per share on a GAAP basis

$0.83 to $0.93

$3.82 to $4.02

 

 

Stock-based compensation expense

0.38

1.43

Amortization of acquired intangibles

0.10

0.33

Acquisition and integration-related costs

0.10

0.34

Non-qualified deferred compensation expenses

-

0.02

Special charges

-

-

Other income or expense related to investments and

 

 

non-qualified deferred compensation plan assets*

-

(0.32)

Income tax effect of non-GAAP adjustments

(0.02)

0.15

 

 

Diluted net income per share on a non-GAAP basis�nbsp;

$1.39 to $1.49

$5.77 to $5.97

 
�nbsp;The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP
 
* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense.
 
Cadence Design Systems, Inc.
Impact of Non-GAAP Adjustments on Forward Looking Net Income
As of July 22, 2024
(Unaudited)
 
Three Months Ending Year Ending
September 30, 2024 December 31, 2024
($ in millions) Forecast Forecast

 

Net income on a GAAP basis

$228 to $256

$1,049 to $1,103

 

 

Stock-based compensation expense

106

391

Amortization of acquired intangibles

26

90

Acquisition and integration-related costs

27

93

Non-qualified deferred compensation expenses

-

6

Special charges

-

1

Other income or expense related to investments and

 

 

non-qualified deferred compensation plan assets*

-

(87)

Income tax effect of non-GAAP adjustments

(5)

41

 

 

Net income on a non-GAAP basis�nbsp;

$382 to $410

$1,584 to $1,638

 
�nbsp;The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP
 
* Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense.




© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise