Try our mobile app

Published: 2023-02-13 16:06:17 ET
<<<  go to CDNS company page
EX-99.02 3 cfocommentary02132023ex9902.htm CFO COMMENTARY Document
Exhibit 99.02
image0a22.jpg

CADENCE REPORTS FOURTH QUARTER
AND FISCAL YEAR 2022
CADENCE DESIGN SYSTEMS, INC.
CFO COMMENTARY
Key Takeaways for 2022
• All businesses performing well; 3-year revenue CAGR > 15%.
• Non-GAAP Operating Margin >40%; GAAP Operating Margin >30%.
• Non-GAAP EPS up ~30%; GAAP EPS up ~24%.

Q1 2023 Outlook
• Revenue : $1.00 - $1.02 billion.
• GAAP operating margin: 31% - 32%.
• Non-GAAP operating margin: 41%- 42%.
• GAAP EPS: $0.84 - $0.88
• Non-GAAP EPS: $1.23 - $1.27
• Expect to repurchase approximately $125 million of Cadence shares in Q1.
Q4 2022 KEY METRICS
• Revenue $900 million
• GAAP operating margin 23%
• Non-GAAP operating margin 36%
• GAAP EPS $0.88
• Non-GAAP EPS $0.96
• Operating cash flow $264 million

FY 2023 Outlook
• Revenue: $4.00 - $4.06 billion.
• GAAP operating margin: 30.5% - 32.0%.
• Non-GAAP operating margin: 40.5% - 42.0%.
• GAAP EPS: $3.24 - $3.34
• Non-GAAP EPS $4.90 - $5.00
• Operating cash flow: $1.3 - $1.4 billion.
• Expect to use approximately 50% of free cash flow to repurchase Cadence shares for the year.
Financial Results Webcast
FY 2022 KEY METRICS
Our Q4 2022 financial results webcast will begin February 13, 2023 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 13, 2023 until 5:00 p.m. (Pacific) on March 17, 2023.
• Revenue $3.562 billion
• GAAP operating margin 30%
• Non-GAAP operating margin 40%
• GAAP EPS $3.09
• Non-GAAP EPS $4.27
• Operating cash flow $1.242 billion

February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
1

Cadence Design Systems, Inc.
Financial Metrics
(In Millions, except per share data)2017*201820192020*202120222023E*
Revenue$1,943 $2,138 $2,336 $2,683 $2,988 $3,562 $4,000- $4,060
Revenue growth*7%10%9%15%11%19%12% - 14%
3-year CAGR7%8%9%11%12%15%~15%
3-year CAGR without 53rd week impact8%11%~15%
GAAP operating expenses$1,619 $1,742 $1,845 $2,037 $2,209 $2,488 ~$2,796
GAAP operating expense growth3%8%6%10%8%13%~12%
Non-GAAP operating expenses$1,409 $1,491 $1,587 $1,739 $1,877 $2,125 ~$2,368
Non-GAAP operating expense growth5%6%6%10%8%13%~11%
GAAP operating margin17%19%21%24%26%30%
Implied GAAP operating margin**31.25%
Non-GAAP operating margin28%30%32%35%37%40%
Implied Non-GAAP operating margin**41.25%
GAAP earnings per share$0.73 $1.23 $3.53 $2.11 $2.50 $3.09 $3.24 - $3.34
Non-GAAP earning per share$1.40 $1.87 $2.20 $2.80 $3.29 $4.27 $4.90 - $5.00
Weighted average shares diluted outstanding280.2281.1280.5279.6278.9275.0272 - 274
Cash flow from operations4716057309051,1011,242$1,300 - $1,400
Capital expenditures5862759565123~$120
* Fiscal 2014 and 2020 were 53-week years, compared to all other years which are 52 week years. 2020 (which impacts the 3 year CAGR in 2023) included approximately $45 million revenue impact for the extra week. 2014 revenue (which impacts the 3 year CAGR in 2017) included approximately $27 million revenue impact for the extra week.
** At midpoint of guidance.
Profitability Trends
(In Millions)2017201820192020202120222023E*
Revenue$1,943 $2,138 $2,336 $2,683 $2,988 $3,562 $4,030 
Revenue Growth 7%10%9%15%11%19%~13%
3-Year Revenue Growth CAGR 7%8%9%11%12%15%~15%
GAAP operating margin17%19%21%24%26%30%31.25%
Non-GAAP operating margin28%30%32%35%37%40%41.25%
Stock-based compensation(7)%(8)%(8)%(7)%(7)%(8)%~(8)%
Non-GAAP operating margin adjusted for stock-based compensation21%22%24%28%30%32%33.25%
GAAP operating income$324 $396 $492 $646 $779 $1,074 $1,234 
Non-GAAP operating income $534 $647 $749 $944 $1,111 $1,436 $1,662 
Non-GAAP operating income adjusted for stock-based compensation$404 $479 $567 $747 $901 $1,166 $1,332 
* At midpoint of guidance.
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
2
Cadence Design Systems, Inc.
First Quarter 2023 Financial Outlook
Q1 2022Q4 2022Q1 2023E
Total Revenue ($ Millions)$902 $900 $1,000 - $1,020
   Q/Q Growth0%11% - 13%
   Y/Y Growth16%11% - 13%
GAAP Operating Margin35%23%31% -32%
Non-GAAP Operating Margin44%36%41% - 42%
GAAP EPS$0.85 $0.88 $0.84 - $0.88
Non-GAAP EPS$1.17 $0.96 $1.23 - $1.27

Fiscal Year 2023 Financial Outlook
FY 2022FY 2023E
Recurring Revenue~85%~85%
Total Revenue ($ Millions)$3,562 $4,000 - $4,060
   Y/Y Growth19%12% - 14%
Revenue from Beginning Backlog~70%~75%
GAAP Operating Margin30.1%30.5% - 32.0%
Non-GAAP Operating Margin40.3%40.5% - 42.0%
GAAP Other Income & Expense ($ Millions)$(28)$(21) - $(29)
Non-GAAP Other Income & Expense ($ Millions)$(14)$(21) - $(29)
GAAP Tax Rate19%~26%
Non-GAAP Tax Rate17.5%17.5%
Weighted Average Diluted Shares Outstanding (Millions)275.0272 - 274
GAAP EPS$3.09 $3.24 - $3.34
   Y/Y Growth24%5% - 8%
Non-GAAP EPS$4.27 $4.90 - $5.00
   Y/Y Growth30%15% - 17%
Cash Flow from Operations ($ Millions)$1,242 $1,300 - $1,400
DSO49~45
Capital Expenditures ($ Millions)$123 ~$120


February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
3
Cadence Design Systems, Inc.
Fourth Quarter and Fiscal Year Financial Results
Backlog
(In Billions)20182019202020212022
Backlog$3.0 $3.6 $3.9 $4.4 $5.8 
Revenue
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Product and Maintenance$720 $846 $803 $846 $846 
Services53 56 55 57 54 
   Total Revenue$773 $902 $858 $903 $900 
(In Millions)201820192020*20212022
Product and Maintenance$1,998 $2,204 $2,537 $2,813 $3,340 
Services140 132 146 175 222 
   Total Revenue$2,138 $2,336 $2,683 $2,988 $3,562 
* Fiscal 2020 was a 53-week year.
Recurring and Up-Front Revenue
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Revenue recognized over time88 %81 %84 %81 %84 %
Revenue from arrangements with non-cancelable commitments3 %2 %2 %3 %3 %
Recurring Revenue91 %83 %86 %84 %87 %
Up-Front Revenue9 %17 %14 %16 %13 %
Total100 %100 %100 %100 %100 %
202020212022
Revenue recognized over time85 %85 %83 %
Revenue from arrangements with non-cancelable commitments3 %3 %2 %
Recurring Revenue88 %88 %85 %
Up-Front Revenue12 %12 %15 %
Total100 %100 %100 %
Trailing Twelve Months Recurring and Up-Front Revenue
Trailing Twelve Months Ended
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Recurring Revenue88 %87 %87 %86 %85 %
Up-Front Revenue12 %13 %13 %14 %15 %
   Total 100 %100 %100 %100 %100 %
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
4
Cadence Design Systems, Inc.
Revenue Mix by Geography
(% of Total Revenue)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Americas43 %47 %45 %45 %46 %
China12 %16 %13 %17 %13 %
Other Asia21 %18 %18 %17 %18 %
Europe, Middle East and Africa18 %14 %18 %16 %17 %
Japan6 %5 %6 %5 %6 %
   Total100 %100 %100 %100 %100 %
(% of Total Revenue)20182019202020212022
Americas45 %44 %42 %45 %46 %
China10 %10 %15 %13 %15 %
Other Asia18 %20 %18 %19 %18 %
Europe, Middle East and Africa19 %18 %18 %17 %16 %
Japan8 %8 %7 %6 %5 %
   Total100 %100 %100 %100 %100 %
Revenue Mix by Product Category
(% of Total Revenue)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Custom IC Design and Simulation24 %22 %23 %22 %22 %
Digital IC Design and Signoff29 %27 %27 %29 %28 %
Functional Verification21 %28 %24 %25 %25 %
IP14 %13 %14 %12 %12 %
System Design and Analysis12 %10 %12 %12 %13 %
   Total100 %100 %100 %100 %100 %
(% of Total Revenue)20182019202020212022
Custom IC Design and Simulation26 %25 %25 %23 %22 %
Digital IC Design and Signoff29 %30 %29 %29 %28 %
Functional Verification24 %23 %22 %24 %26 %
IP12 %13 %14 %13 %12 %
System Design and Analysis9 %9 %10 %11 %12 %
   Total100 %100 %100 %100 %100 %



February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
5
Cadence Design Systems, Inc.
3 Year Revenue CAGR by Product Category
(% of Total Revenue)20182019202020212022
Custom IC Design and Simulation7 %9 %9 %8 %10 %
Digital IC Design and Signoff9 %10 %11 %11 %13 %
Functional Verification10 %5 %11 %11 %20 %
IP8 %16 %18 %16 %15 %
System Design and Analysis3 %7 %13 %19 %24 %
   Total 3 Year CAGR8 %9 %11 %12 %15 %
3 Year Revenue CAGR by Product Category Without 53rd Week Impact*
(% of Total Revenue)20182019202020212022
Custom IC Design and Simulation7 %9 %8 %8 %10 %
Digital IC Design and Signoff9 %10 %10 %11 %13 %
Functional Verification10 %5 %10 %11 %20 %
IP8 %16 %18 %16 %15 %
System Design and Analysis3 %7 %12 %19 %24 %
   Total 3 Year CAGR8 %9 %11 %12 %15 %
* Fiscal 2020 was a 53-week year and included approximately $45 million revenue impact for the extra week.

Gross Margin
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
GAAP Gross Margin91.0 %89.1 %89.2 %90.3 %89.6 %
Non-GAAP Gross Margin92.7 %90.7 %90.6 %91.5 %91.1 %
20182019202020212022
GAAP Gross Margin87.9 %88.6 %88.6 %89.7 %89.6 %
Non-GAAP Gross Margin90.0 %90.6 %90.6 %91.7 %91.0 %
Total Costs and Expenses
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Total GAAP Costs and Expenses$577 $583 $575 $642 $689 
Total Non-GAAP Costs and Expenses$498 $505 $494 $547 $579 
(In Millions)201820192020*20212022
Total GAAP Costs and Expenses$1,742 $1,845 $2,037 $2,209 $2,488 
Total Non-GAAP Costs and Expenses$1,491 $1,587 $1,739 $1,877 $2,125 
* Fiscal 2020 was a 53-week year.




February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
6
Cadence Design Systems, Inc.
Operating Margin
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
GAAP Operating Margin25.3 %35.4 %33.0 %28.9 %23.5 %
Non-GAAP Operating Margin35.5 %44.0 %42.4 %39.4 %35.6 %
20182019202020212022
GAAP Operating Margin18.5 %21.1 %24.1 %26.1 %30.1 %
Non-GAAP Operating Margin30.2 %32.1 %35.2 %37.2 %40.3 %
Earnings Per Share
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
GAAP Net Income Per Share$0.63 $0.85 $0.68 $0.68 $0.88 
Non-GAAP Net Income Per Share$0.82 $1.17 $1.08 $1.06 $0.96 
20182019202020212022
GAAP Net Income Per Share$1.23 $3.53 $2.11 $2.50 $3.09 
Non-GAAP Net Income Per Share$1.87 $2.20 $2.80 $3.29 $4.27 

Total DSO
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
DSO4037424049
Balance Sheet and Cash Review
Free Cash Flow
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Net Cash from Operating Activities$216 $337 $325 $317 $264 
Capital Expenditures15 18 24 44 37 
Free Cash Flow$201 $319 $301 $273 $227 
(In Millions)20182019202020212022
Net Cash from Operating Activities$605 $730 $905 $1,101 $1,242 
Capital Expenditures62 75 95 65 123 
Free Cash Flow$543 $655 $810 $1,036 $1,119 
Cash and Cash Equivalents
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Cash and Cash Equivalents$1,089 $1,135 $1,030 $1,026 $882 
•Approximately 24 percent of our cash and cash equivalents were in the U.S. at quarter-end.
(In Millions)20182019202020212022
Cash and Cash Equivalents$533 $705 $928 $1,089 $882 

February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
7
Cadence Design Systems, Inc.
Share Repurchase
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Share Repurchase$110 $250 $320 $180 $300 
Number of Shares0.635 1.566 2.138 0.959 1.939 
•Q3 2022 includes 109,365 shares and $30 million equity forward contract from Q2 2022 ASR settled in Q3 2022.
(In Millions)20182019202020212022
Share Repurchase$250 $306 $380 $612 $1,050 
Number of Shares5.934 4.841 4.247 4.401 6.602 
Employees
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
Headcount9,298 9,411 9,570 9,994 10,228 
20182019202020212022
Headcount7,499 8,078 8,746 9,298 10,228 
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
8
Cadence Design Systems, Inc.
Forward Looking Statements
This CFO Commentary contains forward-looking statements, including Cadence's outlook on future operating results, strategic objectives, business prospects, technology and product developments, industry trends and other statements using words such as “anticipates,” “believes,” “expects,” “intends,” “plans,” “will,” and words of similar import and the negatives thereof. Forward-looking statements are subject to a number of risks, uncertainties and other factors, many of which are outside Cadence’s control and which may cause actual results to differ materially from expectations expressed or implied in the forward-looking statements, including, among others: (i) Cadence’s ability to compete successfully in the highly competitive industries in which it operates; (ii) the success of Cadence’s efforts to maintain and improve operational efficiency and growth; (iii) the mix of products and services sold, the timing of orders and deliveries and the ability to develop, install or deliver Cadence’s products or services; (iv) change in customer demands or supply constraints that could result in delays in purchases, development, installations or deliveries of Cadence's products or services, including those resulting from consolidation, restructurings and other operational efficiency improvements of Cadence’s customers; (v) economic, geopolitical and industry conditions, including that of the semiconductor and electronics industries, government regulations and trade restrictions; (vi) capital expenditure requirements, legislative or regulatory requirements, changes in tax laws, interest rates, currency exchange rate fluctuations, inflation rates and Cadence’s ability to access capital and debt markets; (vii) the acquisition of other companies, businesses or technologies or the failure to successfully integrate and operate them; (viii) events that affect cash flow, liquidity, or reserves, or settlement assumptions Cadence may take from time to time with respect to accounts receivable, taxes and tax examinations, litigation, regulatory or other matters; (ix) the effects of any litigation, regulatory or other proceedings to which Cadence is or may become a party or to which Cadence or its products, services or properties are subject; and (x) the duration, severity, volatility and effects of the COVID-19 pandemic and containment measures on Cadence, its employees, and its suppliers and customers, which may also have the effect of heightening the other risks described in this paragraph. In addition, the timing and amount of Cadence’s repurchases of its common stock are subject to business and market conditions, corporate and regulatory requirements, stock price, acquisition opportunities and other factors.

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 reports on Form 10-K and Form 10-Q and future filings.

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 GAAP. Investors are encouraged to review the reconciliation of non-GAAP financial measures contained within this CFO Commentary with their most directly comparable GAAP financial results. Investors are also encouraged to look at the GAAP results as the best measure of financial performance. See our earnings press release issued today for further discussion of our non-GAAP financial measures, as well as the reconciliation provided in the Appendix to this CFO Commentary.

Cadence’s management uses non-GAAP net income because it excludes items that are generally not directly related to the performance of the company’s core business operations and therefore provides supplemental information to Cadence’s 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’s management, including forecasting and budgeting.

© 2023 Cadence Design Systems, Inc. All rights reserved worldwide. Cadence, the Cadence logo and the other Cadence marks found at www.cadence.com/go/trademarks are trademarks or registered trademarks of Cadence Design Systems, Inc. All other trademarks are the property of their respective owners.
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
9
Cadence Design Systems, Inc.
APPENDIX I
Reconciliation of GAAP to Non-GAAP Financial Measures (Unaudited)
Reconciliation of GAAP Total Expenses to Non-GAAP Total Expenses
(In Millions)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
GAAP total costs and expenses$577 $583 $575 $642 $689 
Reconciling items to non-GAAP total costs and expenses
Stock-based compensation expense(54)(59)(64)(74)(73)
Amortization of acquired intangibles(17)(17)(15)(13)(16)
Acquisition and integration-related costs(6)(4)(8)(11)(18)
Restructuring— — — — — 
Non-qualified deferred compensation (expenses) credits(2)2 6 3 (3)
Non-GAAP total costs and expenses †
$498 $505 $494 $547 $579 
† 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.
Reconciliation of GAAP Total Expenses to Non-GAAP Total Expenses
(In Millions)2017201820192020*202120222023E
GAAP total costs and expenses$1,619 $1,742 $1,845 $2,037 $2,209 $2,488 $2,796 
Reconciling items to non-GAAP total costs and expenses
Stock-based compensation expense(130)(168)(182)(197)(210)(270)(330)
Amortization of acquired intangibles(57)(53)(53)(64)(67)(60)(58)
Acquisition and integration-related costs(8)(20)(8)(23)(23)(41)(40)
Restructuring (9)(11)(9)(9)1 — — 
Non-qualified deferred compensation (expenses) credits(6)1 (5)(5)(6)8 — 
Special charges**— — (1)— (27)— — 
Non-GAAP total costs and expenses †
$1,409 $1,491 $1,587 $1,739 $1,877 $2,125 $2,368 
* Fiscal 2020 was a 53-week year.
** 2021 includes costs related to a voluntary retirement program.
† The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
10
Cadence Design Systems, Inc.
Reconciliation of GAAP Gross Margin as a Percent of Total Revenue to Non-GAAP Gross Margin as a Percent of Total Revenue
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022
GAAP gross margin as a percent of total revenue91.0%89.1%89.2%90.3%89.6%
Reconciling items to non-GAAP gross margin as a percent of total revenue
Stock-based compensation expense0.2%0.2%0.2%0.2%0.3%
Amortization of acquired intangibles1.5%1.4%1.2%1.0%1.2%
Non-qualified deferred compensation expenses (credits)0.0%0.0%0.0%0.0%0.0%
Acquisition and integration-related costs0.0%0.0%0.0%0.0%0.0%
Non-GAAP gross margin as a percent of total revenue †
92.7%90.7%90.6%91.5%91.1%
† The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.

20182019202020212022
GAAP gross margin as a percent of total revenue87.9%88.6%88.6%89.7%89.6%
Reconciling items to non-GAAP gross margin as a percent of total revenue
Stock-based compensation expense0.3%0.3%0.3%0.3%0.2%
Amortization of acquired intangibles1.8%1.7%1.7%1.6%1.2%
Non-qualified deferred compensation expenses (credits)0.0%0.0%0.0%0.0%0.0%
Acquisition and integration-related costs0.0%0.0%0.0%0.0%0.0%
Special charges *0.0%0.0%0.0%0.1%0.0%
Non-GAAP gross margin as a percent of total revenue †
90.0%90.6%90.6%91.7%91.0%
* 2021 includes costs related to a voluntary retirement program.
† The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.
February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
11
Cadence Design Systems, Inc.
Reconciliation of GAAP Operating Margin as a Percent of Total Revenue to Non-GAAP Operating Margin as a Percent of Total Revenue
Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022Q1 2023E
GAAP operating margin as a percent of total revenue25%35%33%29%23%31% - 32%
Reconciling items to non-GAAP operating margin as a percent of total revenue
Stock-based compensation expense7%7%7%8%8%8%
Amortization of acquired intangibles2%2%2%1%2%1%
Acquisition and integration-related costs1%0%1%1%2%1%
Restructuring 0%0%0%0%0%0%
Non-qualified deferred compensation expenses (credits)1%0%(1)%0%1%0%
Non-GAAP operating margin as a percent of total revenue †
36%44%42%39%36%41% - 42%
† 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.
2017201820192020202120222023E
GAAP operating margin as a percent of total revenue17%19%21%24%26%30%30.5% - 32.0%
Reconciling items to non-GAAP operating margin as a percent of total revenue
Stock-based compensation expense7%8%8%7%7%8%8%
Amortization of acquired intangibles3%2%2%3%2%2%1%
Acquisition and integration-related costs0%1%0%1%1%1%1%
Restructuring 1%0%1%0%0%0%0%
Non-qualified deferred compensation expenses (credits)0%0%0%0%0%(1)%0%
Special charges *0%0%0%0%1%0%0%
Non-GAAP operating margin as a percent of total revenue †
28%30%32%35%37%40%40.5% - 42.0%
* 2021 includes costs related to a voluntary retirement program.
† The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.

February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
12
Cadence Design Systems, Inc.
Reconciliation of GAAP Diluted Net Income Per Share to Non-GAAP Diluted Net Income Per Share
(In Thousands, Except Per Share Data)Q4 2021Q1 2022Q2 2022Q3 2022Q4 2022Q1 2023E
Diluted net income per share on a GAAP basis$0.63 $0.85 $0.68 $0.68 $0.88 $0.84 - $0.88
Stock-based compensation expense0.20 0.22 0.23 0.27 0.27 0.28 
Amortization of acquired intangibles0.06 0.06 0.05 0.05 0.06 0.05 
Acquisition and integration-related costs0.02 0.01 0.03 0.04 0.06 0.05 
Restructuring — — — — — — 
Non-qualified deferred compensation expenses (credits)0.01 (0.01)(0.02)(0.01)0.01 — 
Other income or expense related to investments and non-qualified deferred compensation plan assets *(0.01)0.02 0.03 0.02 (0.01)— 
Income tax effect of non-GAAP adjustments(0.09)0.02 0.08 0.01 (0.31)0.01 
Diluted net income per share on a non-GAAP basis †
$0.82 $1.17 $1.08 $1.06 $0.96 $1.23 - $1.27
Shares used in calculation of diluted net income per share278,253 276,918 275,172 274,957 272,997 
† 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.






February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
13
Cadence Design Systems, Inc.
Reconciliation of GAAP Diluted Net Income Per Share to Non-GAAP Diluted Net Income Per Share
(In Thousands, Except Per Share Data)2017201820192020202120222023E
Diluted net income per share on a GAAP basis$0.73 $1.23 $3.53 $2.11 $2.50 $3.09 $3.24 - $3.34
Stock-based compensation expense0.46 0.60 0.65 0.71 0.75 0.98 1.21 
Amortization of acquired intangibles0.20 0.19 0.19 0.23 0.24 0.22 0.21 
Acquisition and integration-related costs0.03 0.07 0.03 0.08 0.08 0.15 0.15 
Restructuring 0.03 0.04 0.03 0.03 — — — 
Non-qualified deferred compensation expenses (credits)0.02 (0.01)0.02 0.02 0.02 (0.03)— 
Special charges*— — — — 0.10 — — 
Other income or expense related to investments and non-qualified deferred compensation plan assets**(0.05)— (0.01)— (0.03)0.05 — 
Income tax benefit related to intercompany transfers of certain intellectual property rights— — (2.05)— — — — 
Income tax related to transition tax0.24 — — — — — — 
Income tax related to tax rate change0.09 — — — — — — 
Income tax effect of non-GAAP adjustments(0.35)(0.25)(0.19)(0.38)(0.37)(0.19)0.09 
Diluted net income per share on a non-GAAP basis †$1.40 $1.87 $2.20 $2.80 $3.29 $4.27 $4.90 - $5.00
Shares used in calculation of diluted net income per share 280,221 281,144 280,515 279,641 278,858 275,011 272 - 274M
† The non-GAAP measures presented in the table above should not be considered a substitute for financial results and measures determined or calculated in accordance with GAAP.
* 2021 includes costs related to a voluntary retirement program.
** Includes, as applicable, equity in losses or income from investments, write-down of investments, gains or losses on investments and gains or losses on non-qualified deferred compensation plan assets recorded in other income or expense.









February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
14
Cadence Design Systems, Inc.
Reconciliation of GAAP Total Other Income and Expense to Non-GAAP Total Other Income and Expense
(In Millions)FY 2021FY 2022FY 2023E
GAAP total other income and expense$(10.7)$(28.3)$(21) - $(29)
Reconciling items to non-GAAP total income and expense
Other income or expense related to investments and non-qualified deferred compensation plan assets*(6.7)14.1 — 
Non-GAAP total other income and expense†
$(17.4)$(14.2)$(21) - $(29)
† 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.



February 13, 2023Cadence Q4 and Fiscal Year 2022 Financial Results
15