EX-99.1 2 d752873dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

PRESS RELEASE

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

Synopsys-ir@synopsys.com

EDITORIAL CONTACT:

Simone Souza

Synopsys, Inc.

650-584-6454

simone@synopsys.com

Synopsys Posts Financial Results for Second Quarter Fiscal Year 2019

Q2 2019 Financial Highlights

 

 

Revenue: $836.2 million

 

 

GAAP earnings per share: $0.77

 

 

Non-GAAP earnings per share: $1.16

MOUNTAIN VIEW, Calif. May 22, 2019 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its second quarter of fiscal year 2019. Revenue for the second quarter of fiscal 2019 was $836.2 million, compared to $776.8 million for the second quarter of fiscal 2018, an increase of approximately 7.6 percent.

“Synopsys delivered an excellent second fiscal quarter, with record revenue and strength across both operating segments. We also continued returning capital to shareholders through an accelerated share repurchase,” said Aart de Geus, chairman and co-CEO. “Whereas geopolitical tension has escalated, the overall customer environment for us is quite solid. Investments in sophisticated electronic content and the growing impact of AI in today’s connected world are leading to an ever-increasing need for the Silicon to Software solutions that we provide. As a result of our strong first half execution, we are raising the top end of our annual revenue and non-GAAP earnings guidance for the year.”

GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2019 was $118.2 million, or $0.77 per share, compared to $102.5 million, or $0.67 per share, for the second quarter of fiscal 2018.

 

1


Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2019 was $178.1 million, or $1.16 per share, compared to non-GAAP net income of $165.0 million, or $1.08 per share, for the second quarter of fiscal 2018.

For a reconciliation between GAAP and non-GAAP results, see “GAAP to Non-GAAP Reconciliation” and the accompanying tables below.    

Business Segments

Effective in fiscal year 2019, Synopsys reports revenue and operating income in two segments: (1) Semiconductor & System Design, which includes EDA tools, IP products, system integration solutions and associated services, and (2) Software Integrity, which includes security and quality solutions for software development across many industries. Further information regarding these segments is provided at the end of this press release.

Financial Targets

Synopsys also provides its consolidated financial targets for the third quarter and full fiscal year 2019, which do not include any impact of future acquisition-related activities or costs. These targets constitute forward-looking statements and are based on current expectations. For a discussion of factors that could cause actual results to differ materially from these targets, see “Forward-Looking Statements” below.

Our expanded full-year revenue and earnings per share guidance ranges are a result of the recent government action to place certain entities on the “Entity List,” restricting the sale of U.S. technology to the named entities. As a result of this government action, we are not able to book new business with one of our customers and its affiliates, and revenue associated with contracts currently in place has been put on hold until either the contract expires, or the restriction is lifted.

Synopsys adopted new revenue recognition requirements under ASC 606, “Revenue from Contracts with Customers,” in the first fiscal quarter of 2019 under the modified retrospective method. The cumulative effect of initially applying the new recognition standards was recognized at the date of the adoption. Revenue during the fiscal 2019 transition year is

 

2


estimated to be approximately $40 million lower under ASC 606 than it would be under ASC 605, “Revenue Recognition,” and the impact is expected to decline to roughly neutral within two years. Throughout fiscal 2019 transition year, actual results will be presented under both ASC 606 and ASC 605 revenue recognition rules. Synopsys is providing full year targets under ASC 606 together with comparable numbers under ASC 605 for ease of comparison to prior periods. Additional details are available in the financial supplement on Synopsys’ corporate website.

Third Quarter and Fiscal Year 2019 Financial Targets – ASC 606

(in millions except per share amounts)

 

     Q3’19     FY’19  
     Low     High     Low     High  

Revenue

   $ 810     $ 850     $ 3,290     $ 3,350  

GAAP Expenses

   $ 700     $ 746     $ 2,798     $ 2,853  

Non-GAAP Expenses

   $ 620     $ 640     $ 2,505     $ 2,525  

Other Income (expense)

   $ (4   $ (2   $ (12   $ (8

Normalized Annual Tax Rate (1)

     16     16     16     16

Outstanding Shares (fully diluted)

     153       156       153       156  

GAAP EPS

   $ 0.60     $ 0.83     $ 2.85     $ 3.27  

Non-GAAP EPS

   $ 1.07     $ 1.12     $ 4.24     $ 4.40  

Operating Cash Flow

       $ 670     $ 700  

 

(1)

Applied in non-GAAP net income calculations

For reference, key fiscal year 2019 comparative amounts under ASC 605 prior year revenue recognition guidance are:

 

Revenue: $3.34 billion - $3.38 billion

 

GAAP EPS: $3.05 - $3.47

 

Non-GAAP EPS: $4.44 - $4.60

Earnings Call Open to Investors

Synopsys will hold a conference call for financial analysts and investors today at 2:00 p.m. Pacific Time. A live webcast of the call will be available on Synopsys’ corporate website at www.synopsys.com. A recording of the call will be available by calling +1-800-475-6701 (+1-320-365-3844 for international callers), access code 466921, beginning at 4:00 p.m. Pacific Time today, until 11:59 p.m. Pacific Time on May 29, 2019. A webcast replay will also be available on the website from approximately 5:30 p.m. Pacific Time today through the time Synopsys announces its results for the third quarter of fiscal year 2019 in August 2019. Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and co-chief executive officer, and Trac Pham, chief financial officer, on its website following today’s call. In addition, Synopsys makes additional information available in a financial supplement and corporate overview presentation, also posted on the corporate website.

 

3


Effectiveness of Information

The targets included in this press release, the statements made during the earnings conference call and the information contained in the financial supplement and corporate overview presentation (available in the Investor Relations section of Synopsys’ corporate website at www.synopsys.com) represent Synopsys’ expectations and beliefs as of the date of this release only. Although this press release, copies of the prepared remarks of the co-chief executive officer and chief financial officer made during the call, the financial supplement, and the corporate overview presentation will remain available on Synopsys’ website through the date of the third quarter of fiscal year 2019 earnings call in August 2019, their continued availability through such date does not mean that Synopsys is reaffirming or confirming their continued validity. Synopsys does not currently intend to report on its progress during the third quarter of fiscal year 2019 or comment to analysts or investors on, or otherwise update, the targets given in this release.

Availability of Final Financial Statements

Synopsys will include final financial statements for the second quarter of fiscal year 2019 in its quarterly report on Form 10-Q to be filed by June 13, 2019.

About Synopsys

Synopsys, Inc. (Nasdaq: SNPS) is the Silicon to Software partner for innovative companies developing the electronic products and software applications we rely on every day. As the world’s 15th largest software company, Synopsys has a long history of being a global leader in electronic design automation (EDA) and semiconductor IP and is also growing its leadership in software security and quality solutions. Whether you’re a system-on-chip (SoC) designer creating advanced semiconductors, or a software developer writing applications that require the highest security and quality, Synopsys has the solutions needed to deliver innovative, high-quality, secure products. Learn more at www.synopsys.com.

 

4


GAAP to Non-GAAP Reconciliation

Synopsys continues to provide all information required in accordance with GAAP but believes evaluating its ongoing operating results may not be as useful if an investor is limited to reviewing only GAAP financial measures. Accordingly, Synopsys presents non-GAAP financial measures in reporting its financial results to provide investors with an additional tool to evaluate Synopsys’ operating results in a manner that focuses on what Synopsys believes to be its core business operations and what Synopsys uses to evaluate its business operations and for internal planning and forecasting purposes. Synopsys’ management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Synopsys’ management believes it is useful for itself and investors to review, as applicable, both GAAP information that includes: (i) the amortization of acquired intangible assets, (ii) the impact of stock compensation, (iii) acquisition-related costs, (iv) restructuring charges, (v) the effects of certain settlements, final judgments and loss contingencies related to legal proceedings, (vi) the various income tax impacts prompted by the Tax Cut and Jobs Act of 2017 enacted on December 22, 2017 (“U.S. Tax Reform”), including the income tax related to transition tax and the tax rate change, and (vii) the income tax effect of non-GAAP pre-tax adjustments; and the non-GAAP measures that exclude such information in order to assess the performance of Synopsys’ business and for planning and forecasting in subsequent periods.

Synopsys utilizes a normalized annual non-GAAP tax rate in the calculation of its non-GAAP measures to provide better consistency across interim reporting periods by eliminating the effects of non-recurring and period-specific items such as tax audit settlements, which can vary in size and frequency and not necessarily reflect our normal operations, and to more clearly align our tax rate with our expected geographic earnings mix. In projecting this rate, we evaluate our historical and projected mix of U.S. and international profit before tax, excluding the impact of stock-based compensation, the amortization of purchased intangibles and other non-GAAP adjustments described above. We also consider other factors including our current tax structure, our existing tax positions, and expected recurring tax incentives, such as the U.S. federal research and development tax credit. On an annual basis we re-evaluate this rate for significant events that may materially affect our projections. We expect our annual non-GAAP tax rate to be 16% in fiscal 2019 based upon our projected normalized non-GAAP annual tax rate through fiscal 2021. We will re-evaluate this rate on an annual basis, but further regulatory guidance regarding specific parts of U.S. Tax Reform could materially change our projections. Notwithstanding the foregoing, we excluded from the normalized annual non-GAAP tax rate unusual and infrequent events, such as tax audit settlements and certain impacts of U.S. Tax Reform in fiscal 2018.

 

5


Whenever Synopsys uses a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed below, as well as Item 2.02 of the Current Report on Form 8-K filed on May 22, 2019 for additional information about the measures Synopsys uses to evaluate its core business operations.

Reconciliation of Second Quarter Fiscal Year 2019 Results

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP net income and earnings per share for the periods indicated below.

GAAP to Non-GAAP Reconciliation of Second Quarter and Fiscal Year 2019 Results (1)

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2019      2018      2019      2018  

GAAP net income

   $ 118,210      $ 102,472      $ 271,724      $ 98,781  

Adjustments:

           

Amortization of intangible assets

     25,197        31,186        53,424        59,733  

Stock compensation

     36,914        32,965        75,374        65,288  

Acquisition-related costs

     1,555        4,020        2,152        18,220  

Restructuring

     14,443        2,176        14,408        1,894  

Legal matters

     —          —          (18,000      —    

Income tax related to transition tax

     —          —          —          73,434  

Income tax related to tax rate change

     —          —          —          45,636  

Tax settlement

     17,418        —          17,418        —    

Tax adjustments

     (35,635      (7,827      (73,503      (28,439
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income

   $ 178,102      $ 164,992      $ 342,997      $ 334,547  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2019      2018      2019      2018  

GAAP net income per share

   $ 0.77      $ 0.67      $ 1.77      $ 0.64  

Adjustments:

           

Amortization of intangible assets

     0.16        0.20        0.35        0.39  

Stock compensation

     0.24        0.22        0.49        0.43  

Acquisition-related costs

     0.01        0.03        0.01        0.12  

Restructuring

     0.09        0.01        0.09        0.01  

Legal matters

     —          —          (0.12      —    

Income tax related to transition tax

     —          —          —          0.47  

Income tax related to tax rate change

     —          —          —          0.29  

Tax settlement

     0.11        —          0.11        —    

Tax adjustments

     (0.22      (0.05      (0.46      (0.17
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income per share

   $ 1.16      $ 1.08      $ 2.24      $ 2.18  
  

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in computing per share amounts:

     153,904        153,167        153,383        153,664  

 

(1)

Synopsys’ second quarter of fiscal year 2019 and 2018 ended on May 4, 2019 and May 5, 2018, respectively. For presentation purposes, we refer to the closest calendar month end.

 

6


Reconciliation of Target Non-GAAP Operating Results

The following tables reconcile the specific items excluded from GAAP in the calculation of target non-GAAP operating results for the periods indicated below.

GAAP to Non-GAAP Reconciliation of Third Quarter Fiscal Year 2019 Targets (1)

(in thousands, except per share amounts)

 

     ASC 606
Range for Three Months
Ending July 31, 2019 (2)
 
     Low      High  

Target GAAP expenses

   $ 700,000      $ 746,000  

Adjustments:

     

Estimated impact of amortization of intangible assets

     (23,000      (26,000

Estimated impact of stock compensation

     (37,000      (40,000

Estimated impact of restructuring

     (20,000      (40,000
  

 

 

    

 

 

 

Target non-GAAP expenses

   $ 620,000      $ 640,000  
  

 

 

    

 

 

 
     ASC 606
Range for Three Months
Ending July 31, 2019 (2)
 
     Low      High  

Target GAAP earnings per share

   $ 0.60      $ 0.83  

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.17        0.15  

Estimated impact of stock compensation

     0.26        0.24  

Estimated impact of restructuring

     0.26        0.13  

Estimated impact of tax adjustments

     (0.22      (0.23
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 1.07      $ 1.12  
  

 

 

    

 

 

 

Shares used in non-GAAP calculation (midpoint of target range)

     154,500        154,500  

 

7


GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2019 Targets (1)

(in thousands, except per share amounts)

 

     ASC 606
Range for Fiscal Year
October 31, 2019 (2)
 
     Low      High  

Target GAAP expenses

   $ 2,797,666      $ 2,852,666  

Adjustments:

     

Estimated impact of amortization of intangible assets

     (98,000      (103,000

Estimated impact of stock compensation

     (155,000      (160,000

Acquisition-related costs

     (2,152      (2,152

Estimated impact of restructuring

     (35,000      (60,000

Legal matters

     18,000        18,000  

Fair value changes in executive deferred compensation plan

     (20,514      (20,514
  

 

 

    

 

 

 

Target non-GAAP expenses

   $ 2,505,000      $ 2,525,000  
  

 

 

    

 

 

 
     ASC 606
Range for Fiscal Year
October 31, 2019 (2)
 
     Low      High  

Target GAAP earnings per share

   $ 2.85      $ 3.27  

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.67        0.63  

Estimated impact of stock compensation

     1.04        1.00  

Acquisition-related costs

     0.01        0.01  

Estimated impact of restructuring

     0.39        0.23  

Legal matters

     (0.12      (0.12

Tax settlement

     0.11        0.11  

Estimated impact of tax adjustments

     (0.71      (0.73
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 4.24      $ 4.40  
  

 

 

    

 

 

 

Shares used in non-GAAP calculation (midpoint of target range)

     154,500        154,500  

 

(1)

Synopsys adopted new revenue recognition guidance ASC 606, Revenue from Contracts with Customers, at the beginning of fiscal 2019 under the modified retrospective method.

(2)

Synopsys’ third fiscal quarter and fiscal year will end on August 3, 2019 and November 2, 2019, respectively. For presentation purposes, we refer to the closest calendar month end.

 

8


Reconciliation of Certain 2019 Comparative Amounts – ASC 605

The following tables reconcile the specific items excluded from GAAP in the calculation of certain non-GAAP comparative amounts under ASC 605 for the period indicated below.

GAAP to Non-GAAP Reconciliation of ASC 605 Comparative Amounts (1)

(in thousands, except per share amounts)

 

     ASC 605
Range for Fiscal Year
October 31, 2019 (2)
 
     Low      High  

Target GAAP expenses

   $ 2,797,666      $ 2,852,666  

Adjustments:

     

Estimated impact of amortization of intangible assets

     (98,000      (103,000

Estimated impact of stock compensation

     (155,000      (160,000

Acquisition-related costs

     (2,152      (2,152

Estimated impact of restructuring

     (35,000      (60,000

Legal matters

     18,000        18,000  

Fair value changes in executive deferred compensation plan

     (20,514      (20,514
  

 

 

    

 

 

 

Target non-GAAP expenses

   $ 2,505,000      $ 2,525,000  
  

 

 

    

 

 

 
     ASC 605
Range for Fiscal Year
October 31, 2019 (2)
 
     Low      High  

Target GAAP earnings per share

   $ 3.05      $ 3.47  

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.67        0.63  

Estimated impact of stock compensation

     1.04        1.00  

Acquisition-related costs

     0.01        0.01  

Estimated impact of restructuring

     0.39        0.23  

Legal matters

     (0.12      (0.12

Tax settlement

     0.11        0.11  

Estimated impact of tax adjustments

     (0.71      (0.73
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 4.44      $ 4.60  
  

 

 

    

 

 

 

Shares used in non-GAAP calculation (midpoint of target range)

     154,500        154,500  

 

(1)

Synopsys adopted new revenue recognition guidance ASC 606, Revenue from Contracts with Customers, at the beginning of fiscal 2019 under the modified retrospective method. For comparison purposes, we provide comparative amounts under old revenue guidance ASC 605, Revenue Recognition.

(2)

Synopsys’ fiscal year will ended on November 2, 2019. For presentation purposes, we refer to the closest calendar month end.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, including, but not limited to, financial targets for the third quarter and full fiscal year 2019, the comparative annual amounts under ASC 605, and GAAP to non-GAAP reconciliations of such targets, as well as statements related to our long-term

 

9


revenue, non-GAAP EPS and non-GAAP operating margin objectives, the expected impact of ASC 606 on our results, and the expected impact of the recent U.S. government action on Synopsys’ fiscal 2019 results. These statements involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied in our forward-looking statements. Accordingly, we caution stockholders and prospective investors not to place undue reliance on these statements. Such risks, uncertainties and factors include, but are not limited to: additional administrative, legislative or regulatory action by the U.S. or foreign governments, such as the imposition of additional tariffs or export restrictions, which could further interfere with our ability to provide products and services in certain countries; the response by current or potential customers and their willingness to purchase products and services from us in the future; uncertainty in the growth of the semiconductor and electronics industries; consolidation among our customers and our dependence on a relatively small number of large customers; uncertainty in the global economy; fluctuation of our operating results; increased variability in our revenue due to the adoption of ASC 606, including the resulting increase in recognizing upfront revenue as a percentage of total revenue; our highly competitive industries and our ability to meet our customers’ demand for innovative technology at lower costs; risks and compliance obligations relating to the global nature of our operations; cybersecurity threats or other security breaches; our ability to protect our proprietary technology; our ability to realize the potential financial or strategic benefits of acquisitions we complete; our ability to carry out our new product and technology initiatives; investment of more resources in research and development than anticipated; increased risks resulting from an increase in sales of our hardware products, including increased variability in upfront revenue; changes in accounting principles or standards; changes in our effective tax rate; liquidity requirements in our U.S. operations; claims that our products infringe on third-party intellectual property rights; litigation; product errors or defects; the ability to obtain licenses to third-party software and intellectual property on reasonable terms or at all; the ability to timely recruit and retain senior management and key employees; the inherent limitations on the effectiveness of our controls and compliance programs; the impairment of our investment portfolio by the deterioration of capital markets; the accuracy of certain assumptions, judgments and estimates that affect amounts reported in our financial statements; and the impact of catastrophic events. More information on potential risks, uncertainties and other factors that could affect Synopsys’ results is included in filings it makes with the Securities and Exchange Commission from time to time, including in the sections entitled “Risk Factors” in its Annual

 

10


Report on Form 10-K for the fiscal year ended October 31, 2018 and its latest Quarterly Report on Form 10-Q. The information provided herein is as of May 22, 2019. Synopsys undertakes no duty, and does not intend, to update any forward-looking statement, whether as a result of new information, future events or otherwise, unless required by law.

SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2019      2018     2019      2018  

Revenue:

          

Time-based products

   $ 558,305      $ 556,770     $  1,112,021      $ 1,127,703  

Upfront products

     143,401        99,960       273,914        191,564  

Maintenance and service

     134,536        120,106       270,708        226,995  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total revenue

     836,242        776,836       1,656,643        1,546,262  

Cost of revenue:

          

Products

     116,010        108,199       232,630        219,593  

Maintenance and service

     59,788        50,130       118,617        100,884  

Amortization of intangible assets

     14,881        20,450       32,324        39,458  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total cost of revenue

     190,679        178,779       383,571        359,935  
  

 

 

    

 

 

   

 

 

    

 

 

 

Gross margin

     645,563        598,057       1,273,072        1,186,327  

Operating expenses:

          

Research and development

     290,299        252,134       561,625        516,545  

Sales and marketing

     158,652        147,188       314,611        297,700  

General and administrative

     56,351        58,809       98,412        115,181  

Amortization of intangible assets

     10,316        10,736       21,100        20,275  

Restructuring

     14,443        2,176       14,408        1,894  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total operating expenses

     530,061        471,043       1,010,156        951,595  
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     115,502        127,014       262,916        234,732  

Other income (expense), net

     18,415        (7,715     18,056        4,670  
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before income taxes

     133,917        119,299       280,972        239,402  

Provision (benefit) for income taxes

     15,707        16,827       9,248        140,621  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

   $ 118,210      $ 102,472     $ 271,724      $ 98,781  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income per share:

          

Basic

   $ 0.79      $ 0.69     $ 1.82      $ 0.66  

Diluted

   $ 0.77      $ 0.67     $ 1.77      $ 0.64  

Shares used in computing per share amounts:

          

Basic

     149,712        149,034       149,500        149,245  
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted

     153,904        153,167       153,383        153,664  
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1)

Synopsys’ second quarter of fiscal year 2019 and 2018 ended on May 4, 2019 and May 5, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

11


SYNOPSYS, INC.

Unaudited Reconciliation of Consolidated Statements of Operations

Under ASC 606 & ASC 605 (1)

(in thousands, except per share amounts)

 

     Three Months Ended
April 30, 2019
 
     As reported under
ASC 606
     Adjustments     Balances under
ASC 605
 

Revenue:

       

Time-based products

   $ 558,305      $ 86,762     $ 645,067  

Upfront products

     143,401        (61,057     82,344  

Maintenance and service

     134,536        (9,379     125,157  
  

 

 

    

 

 

   

 

 

 

Total revenue

     836,242        16,326       852,568  

Cost of revenue:

       

Products

     116,010          116,010  

Maintenance and service

     59,788          59,788  

Amortization of intangible assets

     14,881          14,881  
  

 

 

    

 

 

   

 

 

 

Total cost of revenue

     190,679        —         190,679  
  

 

 

    

 

 

   

 

 

 

Gross margin

     645,563        16,326       661,889  

Operating expenses:

       

Research and development

     290,299          290,299  

Sales and marketing

     158,652        1,942       160,594  

General and administrative

     56,351          56,351  

Amortization of intangible assets

     10,316          10,316  

Restructuring

     14,443          14,443  
  

 

 

    

 

 

   

 

 

 

Total operating expenses

     530,061        1,942       532,003  
  

 

 

    

 

 

   

 

 

 

Operating income

     115,502        14,384       129,886  

Other income (expense), net

     18,415        —         18,415  
  

 

 

    

 

 

   

 

 

 

Income before income taxes

     133,917        14,384       148,301  

Provision (benefit) for income taxes

     15,707        2,599       18,306  
  

 

 

    

 

 

   

 

 

 

Net income

   $ 118,210      $ 11,785     $ 129,995  
  

 

 

    

 

 

   

 

 

 

Net income per share:

       

Basic

   $ 0.79      $ 0.08     $ 0.87  

Diluted

   $ 0.77      $ 0.07     $ 0.84  

Shares used in computing per share amounts:

       

Basic

     149,712          149,712  
  

 

 

      

 

 

 

Diluted

     153,904          153,904  
  

 

 

      

 

 

 

 

(1)

Synopsys’ second quarter of fiscal year 2019 ended on May 4, 2019. For presentation purposes, we refer to the closest calendar month end.

 

12


SYNOPSYS, INC.

Unaudited Reconciliation of Consolidated Statements of Operations

Under ASC 606 & ASC 605 (1)

(in thousands, except per share amounts)

 

     Six Months Ended
April 30, 2019
 
     As reported under
ASC 606
     Adjustments     Balances under
ASC 605
 

Revenue:

       

Time-based products

   $ 1,112,021      $ 102,618     $ 1,214,639  

Upfront products

     273,914        (77,843     196,071  

Maintenance and service

     270,708        (30,793     239,915  
  

 

 

    

 

 

   

 

 

 

Total revenue

     1,656,643        (6,018     1,650,625  

Cost of revenue:

       

Products

     232,630          232,630  

Maintenance and service

     118,617          118,617  

Amortization of intangible assets

     32,324          32,324  
  

 

 

    

 

 

   

 

 

 

Total cost of revenue

     383,571        —         383,571  
  

 

 

    

 

 

   

 

 

 

Gross margin

     1,273,072        (6,018     1,267,054  

Operating expenses:

       

Research and development

     561,625          561,625  

Sales and marketing

     314,611        13,126       327,737  

General and administrative

     98,412          98,412  

Amortization of intangible assets

     21,100          21,100  

Restructuring

     14,408          14,408  
  

 

 

    

 

 

   

 

 

 

Total operating expenses

     1,010,156        13,126       1,023,282  
  

 

 

    

 

 

   

 

 

 

Operating income

     262,916        (19,144     243,772  

Other income (expense), net

     18,056        —         18,056  
  

 

 

    

 

 

   

 

 

 

Income before income taxes

     280,972        (19,144     261,828  

Provision (benefit) for income taxes

     9,248        (3,071     6,177  
  

 

 

    

 

 

   

 

 

 

Net income

   $ 271,724      $ (16,073   $ 255,651  
  

 

 

    

 

 

   

 

 

 

Net income per share:

       

Basic

   $ 1.82      $ (0.11   $ 1.71  

Diluted

   $ 1.77      $ (0.10   $ 1.67  

Shares used in computing per share amounts:

       

Basic

     149,500          149,500  
  

 

 

      

 

 

 

Diluted

     153,383          153,383  
  

 

 

      

 

 

 

 

(1)

Synopsys’ second quarter of fiscal year 2019 ended on May 4, 2019. For presentation purposes, we refer to the closest calendar month end.

 

13


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     April 30, 2019     October 31, 2018  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 631,161     $ 723,115  

Accounts receivable, net

     526,691       554,217  

Inventories

     166,329       122,407  

Income taxes receivable and prepaid taxes

     59,853       76,525  

Prepaid and other current assets

     259,849       67,533  
  

 

 

   

 

 

 

Total current assets

     1,643,883       1,543,797  

Property and equipment, net

     344,176       309,310  

Goodwill

     3,143,795       3,143,249  

Intangible assets, net

     306,927       360,404  

Long-term prepaid taxes

     22,093       138,312  

Deferred income taxes

     352,667       404,166  

Other long-term assets

     380,682       246,736  
  

 

 

   

 

 

 

Total assets

   $ 6,194,223     $ 6,145,974  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 365,848     $ 578,326  

Accrued income taxes

     6,983       27,458  

Deferred revenue

     1,194,404       1,152,862  

Short-term debt

     165,692       343,769  
  

 

 

   

 

 

 

Total current liabilities

     1,732,927       2,102,415  

Long-term accrued income taxes

     34,667       50,590  

Long-term deferred revenue

     60,825       116,859  

Long-term debt

     126,152       125,535  

Other long-term liabilities

     324,217       265,560  
  

 

 

   

 

 

 

Total liabilities

     2,278,788       2,660,959  

Stockholders’ equity:

    

Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding

     —         —    

Common stock, $0.01 par value: 400,000 shares authorized; 149,982 and 149,265 shares outstanding, respectively

     1,500       1,493  

Capital in excess of par value

     1,659,484       1,644,830  

Retained earnings

     2,912,811       2,543,688  

Treasury stock, at cost: 7,278 and 7,996 shares, respectively

     (567,503     (597,682

Accumulated other comprehensive income (loss)

     (96,720     (113,177
  

 

 

   

 

 

 

Total Synopsys stockholders’ equity

     3,909,572       3,479,152  

Non-controlling interest

     5,863       5,863  
  

 

 

   

 

 

 

Total stockholders’ equity

     3,915,435       3,485,015  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 6,194,223     $ 6,145,974  
  

 

 

   

 

 

 

 

(1)

Synopsys’ second quarter of fiscal year 2019 ended on May 4, 2019, and its fiscal year 2018 ended on November 3, 2018. For presentation purposes, we refer to the closest calendar month end.

 

14


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Six Months Ended April 30,  
     2019     2018  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 271,724     $ 98,781  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Amortization and depreciation

     102,841       96,829  

Amortization of capitalized costs to obtain revenue contracts

     28,425       —    

Stock compensation

     75,374       65,288  

Allowance for doubtful accounts

     3,950       3,367  

(Gain) loss on sale of property and investments

     (3,744     (93

Deferred income taxes

     (23,486     38,878  

Net changes in operating assets and liabilities, net of acquired assets and liabilities:

    

Accounts receivable

     23,478       (105,457

Inventories

     (50,358     (40,997

Prepaid and other current assets

     (18,547     (6,442

Other long-term assets

     (91,271     (21,728

Accounts payable and accrued liabilities

     (160,492     (131,763

Income taxes

     (32,059     (44,577

Deferred revenue

     82,966       52,229  
  

 

 

   

 

 

 

Net cash provided by operating activities

     208,801       4,315  

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     —         12,449  

Proceeds from sales of long-term investments

     4,176       —    

Proceeds from sales of property and equipment

     —         1,662  

Purchases of property and equipment

     (68,962     (48,612

Cash paid for acquisitions and intangible assets, net of cash acquired

     —         (643,537

Capitalization of software development costs

     (1,491     (1,760
  

 

 

   

 

 

 

Net cash used in investing activities

     (66,277     (679,798

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from credit facility

     188,760       450,000  

Repayment of debt

     (366,562     (69,687

Issuances of common stock

     83,352       58,975  

Payments for taxes related to net share settlement of equity awards

     (13,173     (11,883

Purchase of equity forward contract

     (20,000     —    

Purchases of treasury stock

     (109,185     (235,000

Other

     (762     —    
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (237,570     192,405  

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     3,093       5,773  
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (91,953     (477,305

Cash, cash equivalents and restricted cash, beginning of the year

     725,001       1,050,075  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash, end of the period

   $ 633,048     $ 572,770  
  

 

 

   

 

 

 

 

(1)

Synopsys’ second quarter of fiscal year 2019 and 2018 ended on May 4, 2019 and May 5, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

15


SYNOPSYS, INC.

Business Segment Reporting (1)

(dollars in millions)

 

     FY18
ASC 605
    Q2’19
ASC 606
    YTD Q2’19
ASC 606
 

Revenue by segment (3)

      

- Semiconductor & System Design

   $ 2,840.6     $ 753.0     $ 1,490.9  

% of Total

     91.0     90.1     90.0

- Software Integrity

   $ 280.5     $ 83.2     $ 165.7  

% of Total

     9.0     9.9     10.0

Total segment revenue

   $ 3,121.1     $ 836.2     $ 1,656.6  

Adjusted operating income by segment (3)

      

- Semiconductor & System Design

   $ 701.3     $ 201.4     $ 396.7  

- Software Integrity

   $ (10.6   $ 8.4     $ 14.1  

Total adjusted segment operating income

   $ 690.7     $ 209.8     $ 410.8  

Adjusted operating margin by segment (3)

      

- Semiconductor & System Design

     24.7     26.8     26.6

- Software Integrity

     (3.8 )%      10.1     8.5

Total adjusted segment operating margin

     22.1     25.1     24.8

Total Adjusted Segment Operating Income Reconciliation (1)(2)

(dollars in millions)

 

     Twelve Months Ended
October 31, 2018 (3)
ASC 605
     Three Months Ended
April 30, 2019 (3)
ASC 606
     Six Months Ended
April 30, 2019 (3)
ASC 606
 

GAAP total operating income – as reported

   $ 360.2      $ 115.5      $ 262.9  

Other expenses managed at consolidated level

        

-Amortization of intangible assets

     125.7        25.2        53.4  

-Stock compensation

     140.0        36.9        75.4  

-Fair value changes in executive deferred compensation plan

     4.6        16.2        20.5  

-Acquisition-related costs

     21.2        1.6        2.2  

-Restructuring

     12.9        14.4        14.4  

-Legal matters

     26.0        —          (18.0
  

 

 

    

 

 

    

 

 

 

Total adjusted segment operating income

   $ 690.7      $ 209.8      $ 410.8  
  

 

 

    

 

 

    

 

 

 

 

(1)

Synopsys manages the business on a long-term, annual basis, and considers quarterly fluctuations of revenue and profitability as normal elements of our business. Quarterly variability, which increases as a result of ASC 606, should be expected.

(2)

These segment results are consistent with the information required by ASC 280, Segment Reporting. They are presented to reflect the information that is considered by Synopsys’ chief operating decision maker (CODM) to evaluate the operating performance of its segments. The CODM does not allocate certain operating expenses managed at a consolidated level to our reportable segments, and as a result, the reported operating income and operating margin do not include these unallocated expenses as shown in the table above. Amounts may not foot due to rounding.

(3)

Synopsys’ second quarter of fiscal year 2019 ended on May 4, 2019, and its fiscal year 2018 ended on November 3, 2018. For presentation purposes, we refer to the closest calendar month end.

 

16