|
Cadence Design Systems, Inc. | ||||||||||||
|
Supplemental Reconciliation of Certain GAAP to Non-GAAP Measures | ||||||||||||
|
For the Three Months Ended March 29, 2014 | ||||||||||||
|
(In thousands) | ||||||||||||
|
(Unaudited) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
| ||
|
|
|
|
|
|
|
|
|
March 29, 2014 |
|
| ||
|
|
|
|
|
|
|
GAAP |
|
Adjustments |
|
Non-GAAP | ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Revenue: |
|
|
|
|
|
| ||||||
|
|
Product and maintenance |
|
$ 357,350 |
|
$ - |
|
$ 357,350 | |||||
|
|
Services |
|
21,200 |
|
- |
|
21,200 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Total revenue |
|
378,550 |
|
- |
|
378,550 | ||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Costs and expenses: |
|
|
|
|
|
|
| |||||
|
|
Cost of product and maintenance |
|
42,197 |
|
(8,082) |
(E) |
34,115 | |||||
|
|
Cost of services |
|
14,902 |
|
(739) |
(E) |
14,163 | |||||
|
|
Marketing and sales |
|
98,323 |
|
(5,695) |
(E) |
92,628 | |||||
|
|
Research and development |
|
146,466 |
|
(15,751) |
(E) |
130,715 | |||||
|
|
General and administrative |
|
28,744 |
|
(5,354) |
(E) |
23,390 | |||||
|
|
Amortization of acquired intangibles |
|
5,210 |
|
(5,210) |
(E) |
- | |||||
|
|
Restructuring and other charges |
|
396 |
|
(396) |
|
- | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Total costs and expenses |
|
336,238 |
|
(41,227) |
|
295,011 | ||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
Income from operations |
|
42,312 |
|
41,227 |
|
83,539 | |||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Interest expense |
|
|
(7,268) |
|
4,209 |
(F) |
(3,059) | ||||
|
|
Other income (expense), net |
|
3,382 |
|
(3,609) |
(G) |
(227) | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
Income before provision for income taxes |
|
38,426 |
|
41,827 |
|
80,253 | |||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Provision for income taxes |
|
5,356 |
|
15,510 |
(H) |
20,866 | |||||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
Net income |
|
$ 33,070 |
|
$ 26,317 |
|
$ 59,387 | |||
|
| ||||||||||||
|
Notes: | |||||||||
|
(E) For the three months ended March 29, 2014, adjustments to GAAP are as follows for the line items specified: | |||||||||
|
|
|
|
|
|
|
|
Amortization of acquired intangibles |
Stock-based compensation expense |
|
Non-qualified deferred compensation expenses |
|
Acquisition and integration- related costs |
|
Total adjustments |
|
Cost of product and maintenance |
|
$ 7,576 |
$ 482 |
|
$ 24 |
|
$ - |
|
$ 8,082 | |||
|
Cost of services |
|
- |
703 |
|
36 |
|
- |
|
739 | |||
|
Marketing and sales |
|
- |
4,596 |
|
111 |
|
988 |
|
5,695 | |||
|
Research and development |
|
- |
9,667 |
|
1,123 |
|
4,961 |
|
15,751 | |||
|
General and administrative |
|
- |
3,416 |
|
769 |
|
1,169 |
|
5,354 | |||
|
Amortization of acquired intangibles |
|
5,210 |
- |
|
- |
|
- |
|
5,210 | |||
|
|
Total |
|
$ 12,786 |
$ 18,864 |
|
$ 2,063 |
|
$ 7,118 |
|
$ 40,831 | ||
|
| ||||||||||||
|
(F) Amortization of debt discount related to convertible notes | ||||||||
|
(G) Other income or expense related to investments and non-qualified deferred compensation plan assets | ||||||||
|
(H) Income tax effect of non-GAAP adjustments |
