EX-99.1 2 d822869dex991.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 Fourth Quarter and Fiscal Year 2019

Q4 2019 Financial Highlights

 

   

Revenue: $851.1 million

   

GAAP earnings per share: $1.04

   

Non-GAAP earnings per share: $1.15

FY 2019 Financial Highlights

 

   

Revenue: $3.361 billion

   

GAAP earnings per share: $3.45

   

Non-GAAP earnings per share: $4.56

   

Cash flow from operations: $800.5 million

   

Cash and cash equivalents: $728.6 million

MOUNTAIN VIEW, Calif. Dec. 4, 2019 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its fourth quarter and fiscal year 2019. Revenue for the fourth quarter was $851.1 million, compared to $795.1 million for the fourth quarter of fiscal 2018. Revenue for fiscal year 2019 was $3.361 billion, an increase of 7.7 percent from $3.121 billion in fiscal year 2018.

“Fiscal 2019 was another outstanding year for Synopsys. Even as we navigated several external challenges, we significantly exceeded our beginning-of-year plan, and delivered strong growth in revenue, non-GAAP operating margin, earnings-per-share, and cash flow, and across both operating segments. We also returned $329 million to shareholders via stock repurchases,” said Aart de Geus, chairman and co-CEO of Synopsys. “Against a challenging global market backdrop, design activity remains strong. Our unrelenting innovation push has resulted in stronger-than-ever platforms, which are driving notable benchmark wins and increased competitive displacements. As we move into 2020, well on our way to our next milestone of $4 billion in revenue and beyond, we are targeting solid revenue growth, continued non-GAAP operating margin expansion, mid-teens non-GAAP earnings per share growth, and strong cash flow.”

 

1


GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the fourth quarter of fiscal 2019 was $160.7 million, or $1.04 per share, compared to $254.3 million, or $1.66 per share, for the fourth quarter of fiscal 2018. GAAP net income for fiscal year 2019 was $532.4 million, or $3.45 per share, compared to $432.5 million, or $2.82 per share, for fiscal year 2018.

Non-GAAP Results

On a non-GAAP basis, net income for the fourth quarter of fiscal 2019 was $177.1 million, or $1.15 per share, compared to non-GAAP net income of $119.6 million, or $0.78 per share, for the fourth quarter of fiscal 2018. Non-GAAP net income for fiscal year 2019 was $702.5 million, or $4.56 per share, compared to non-GAAP net income of $599.7 million, or $3.91 per share, for fiscal year 2018.

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

Business Segments

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 first quarter and full fiscal year 2020. These financial targets do not assume any revenue from companies currently on the U.S. government’s “Entity List.” 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.

 

2


First Quarter and Fiscal Year 2020 Financial Targets

(in millions except per share amounts)

 

     Q1 2020     FY 2020  
     Low     High     Low     High  

Revenue

   $ 805     $ 835     $ 3,600     $ 3,650  

GAAP Expenses

   $ 715     $ 744     $ 2,934     $ 2,983  

Non-GAAP Expenses

   $ 635     $ 655     $ 2,630     $ 2,660  

Other Income (Expense)

   $ (5   $ (3   $ (16   $ (12

Normalized Annual Tax Rate (1)

     16     16     16     16

Outstanding Shares (fully diluted)

     153       156       153       156  

GAAP EPS

   $ 0.43     $ 0.54     $ 3.72     $ 3.90  

Non-GAAP EPS

   $ 0.89     $ 0.94     $ 5.18     $ 5.25  

Operating Cash Flow

       $ 800     $ 825  

 

(1)

Applied in non-GAAP net income calculations

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 +1-866-207-1041 (+1-402-970-0847 for international callers), access code 1966519, beginning at 5:00 p.m. Pacific Time today, until 11:59 p.m. Pacific Time on December 11, 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 first quarter of fiscal year 2020 in February 2020. 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 first quarter fiscal year 2020 earnings call in February 2020, 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 first quarter of fiscal year 2020 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 fiscal year 2019 in its annual report on Form 10-K to be filed by January 1, 2020.

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.

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.

 

4


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. Based upon our review, our projected normalized annual non-GAAP tax rate remains 16% through fiscal year 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 as described above.

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 December 4, 2019 for additional information about the measures Synopsys uses to evaluate its core business operations.

 

5


Reconciliation of Fourth Quarter and 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 Fourth Quarter and Fiscal Year 2019 Results (1)

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended      Twelve Months Ended  
     October 31,      October 31,  
     2019      2018      2019      2018  

GAAP net income

   $ 160,714      $ 254,328      $ 532,367      $ 432,518  

Adjustments:

           

Amortization of intangible assets

     23,776        35,126        100,914        125,664  

Stock compensation

     40,174        37,492        155,001        140,032  

Acquisition-related costs

     1,782        1,557        5,730        21,179  

Restructuring charges

     13,440        11,028        47,186        12,945  

Legal matters

     —          —          (18,000      26,000  

Income tax related to transition tax

     —          (10,327      —          63,107  

Income tax related to tax rate change

     —          5,439        —          51,075  

Income tax related to tax restructuring

     —          (171,979      —          (171,979

Tax settlement

     —          —          17,418        —    

Tax adjustments

     (62,818      (43,082      (138,093      (100,796
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income

   $ 177,068      $ 119,582      $ 702,523      $ 599,745  
  

 

 

    

 

 

    

 

 

    

 

 

 
     Three Months Ended      Twelve Months Ended  
     October 31,      October 31,  
     2019      2018      2019      2018  

GAAP diluted net income per share

   $ 1.04      $ 1.66      $ 3.45      $ 2.82  

Adjustments:

           

Amortization of intangible assets

     0.15        0.23        0.65        0.82  

Stock compensation

     0.26        0.24        1.01        0.91  

Acquisition-related costs

     0.01        0.01        0.04        0.14  

Restructuring charges

     0.09        0.07        0.31        0.08  

Legal matters

     —          —          (0.12      0.17  

Income tax related to transition tax

     —          (0.07      —          0.41  

Income tax related to tax rate change

     —          0.04        —          0.33  

Income tax related to tax restructuring

     —          (1.12      —          (1.12

Tax settlement

     —          —          0.11        —    

Tax adjustments

     (0.40      (0.28      (0.89      (0.65
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP diluted net income per share

   $ 1.15      $ 0.78      $ 4.56      $ 3.91  
  

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in computing diluted net income per share amounts

     154,532        153,038        154,190        153,393  

 

(1)

Synopsys’ fourth quarter of fiscal year 2019 and 2018 ended on November 2, 2019 and November 3, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

6


Reconciliation of 2020 Targets

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

GAAP to Non-GAAP Reconciliation of First Quarter Fiscal Year 2020 Targets (1)

(in thousands, except per share amounts)

 

     Range for Three Months  
     Ending January 31, 2020  
     Low     High  

Target GAAP expenses

   $ 715,000     $ 744,000  

Adjustments:

    

Estimated impact of amortization of intangible assets

     (22,000     (25,000

Estimated impact of stock compensation

     (49,000     (52,000

Estimated impact of restructuring charges

     (9,000     (12,000
  

 

 

   

 

 

 

Target non-GAAP expenses

   $ 635,000     $ 655,000  
  

 

 

   

 

 

 
     Range for Three Months  
     Ending January 31, 2020  
     Low     High  

Target GAAP earnings per share

   $ 0.43     $ 0.54  

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.16       0.14  

Estimated impact of stock compensation

     0.34       0.32  

Estimated impact of restructuring charges

     0.08       0.06  

Estimated impact of tax adjustments

     (0.12     (0.12
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 0.89     $ 0.94  
  

 

 

   

 

 

 

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

     154,500       154,500  

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2020 Targets (1)

(in thousands, except per share amounts)

 

     Range for Fiscal Year  
     October 31, 2020  
     Low     High  

Target GAAP expenses

   $ 2,934,000     $ 2,983,000  

Adjustments:

    

Estimated impact of amortization of intangible assets

     (83,000     (88,000

Estimated impact of stock compensation

     (212,000     (217,000

Estimated impact of restructuring charges

     (9,000     (18,000
  

 

 

   

 

 

 

Target non-GAAP expenses

   $ 2,630,000     $ 2,660,000  
  

 

 

   

 

 

 
     Range for Fiscal Year  
     October 31, 2020  
     Low     High  

Target GAAP earnings per share

   $ 3.72     $ 3.90  

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.57       0.54  

Estimated impact of stock compensation

     1.40       1.37  

Estimated impact of restructuring charges

     0.12       0.06  

Impact of tax adjustments

     (0.63     (0.62
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 5.18     $ 5.25  
  

 

 

   

 

 

 

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

     154,500       154,500  

 

(1)

Synopsys’ first fiscal quarter and fiscal year will end on February 1, 2020 and October 31, 2020, respectively. For presentation purposes, we refer to the closest calendar month end.

 

7


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 first quarter and full fiscal year 2020, as well as statements related to our long-term revenue, non-GAAP EPS and non-GAAP operating margin objectives, and the expected impact of the U.S. government action on our 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 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 December 4, 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.

###

 

8


SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

     Three Months Ended     Twelve Months Ended  
     October 31,     October 31,  
     2019     2018     2019      2018  

Revenue:

         

Time-based products

   $ 548,375     $ 605,561     $ 2,197,965      $ 2,303,317  

Upfront products

     168,325       66,555       619,791        357,698  

Maintenance and service

     134,381       122,966       542,938        460,043  
  

 

 

   

 

 

   

 

 

    

 

 

 

Total revenue

     851,081       795,082       3,360,694        3,121,058  

Cost of revenue:

         

Products

     112,964       113,400       459,127        448,430  

Maintenance and service

     56,083       52,760       234,196        203,434  

Amortization of intangible assets

     13,696       24,422       59,623        84,034  
  

 

 

   

 

 

   

 

 

    

 

 

 

Total cost of revenue

     182,743       190,582       752,946        735,898  
  

 

 

   

 

 

   

 

 

    

 

 

 

Gross margin

     668,338       604,500       2,607,748        2,385,160  

Operating expenses:

         

Research and development

     290,503       290,875       1,136,932        1,084,822  

Sales and marketing

     161,170       167,325       632,890        622,978  

General and administrative

     63,424       63,043       229,218        262,560  

Amortization of intangible assets

     10,080       10,704       41,291        41,630  

Restructuring charges

     13,440       11,028       47,186        12,945  
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     538,617       542,975       2,087,517        2,024,935  
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income

     129,721       61,525       520,231        360,225  

Other income (expense), net

     1,902       (9,277     25,275        3,318  
  

 

 

   

 

 

   

 

 

    

 

 

 

Income before income taxes

     131,623       52,248       545,506        363,543  

Provision (benefit) for income taxes

     (29,091     (202,080     13,139        (68,975
  

 

 

   

 

 

   

 

 

    

 

 

 

Net income

   $ 160,714     $ 254,328     $ 532,367      $ 432,518  
  

 

 

   

 

 

   

 

 

    

 

 

 

Net income per share:

         

Basic

   $ 1.07     $ 1.71     $ 3.55      $ 2.90  

Diluted

   $ 1.04     $ 1.66     $ 3.45      $ 2.82  

Shares used in computing per share amounts:

         

Basic

     150,367       149,148       149,872        149,036  
  

 

 

   

 

 

   

 

 

    

 

 

 

Diluted

     154,532       153,038       154,190        153,393  
  

 

 

   

 

 

   

 

 

    

 

 

 

 

(1)

Synopsys’ fourth quarter of fiscal year 2019 and 2018 ended on November 2, 2019 and November 3, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

9


SYNOPSYS, INC.

Unaudited Reconciliation of Consolidated Statements of Operations

Under ASC 606 & ASC 605 (1)

(in thousands, except per share amounts)

 

     Three Months Ended  
     October 31, 2019  
     As reported under
ASC 606
    Adjustments     Balances under
ASC 605
 

Revenue:

      

Time-based products

   $ 548,375     $ 48,682     $ 597,057  

Upfront products

     168,325       (84,288     84,037  

Maintenance and service

     134,381       (16,330     118,051  
  

 

 

   

 

 

   

 

 

 

Total revenue

     851,081       (51,936     799,145  

Cost of revenue:

      

Products

     112,964         112,964  

Maintenance and service

     56,083         56,083  

Amortization of intangible assets

     13,696         13,696  
  

 

 

   

 

 

   

 

 

 

Total cost of revenue

     182,743       —         182,743  
  

 

 

   

 

 

   

 

 

 

Gross margin

     668,338       (51,936     616,402  

Operating expenses:

      

Research and development

     290,503         290,503  

Sales and marketing

     161,170       (6,274     154,896  

General and administrative

     63,424         63,424  

Amortization of intangible assets

     10,080         10,080  

Restructuring charges

     13,440         13,440  
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     538,617       (6,274     532,343  
  

 

 

   

 

 

   

 

 

 

Operating income

     129,721       (45,662     84,059  

Other income (expense), net

     1,902       —         1,902  
  

 

 

   

 

 

   

 

 

 

Income before income taxes

     131,623       (45,662     85,961  

Provision (benefit) for income taxes

     (29,091     (6,301     (35,392
  

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 160,714     $ (39,361   $ 121,353  
  

 

 

   

 

 

   

 

 

 

Net income (loss) per share:

      

Basic

   $ 1.07     $ (0.26   $ 0.81  

Diluted

   $ 1.04     $ (0.25   $ 0.79  

Shares used in computing per share amounts:

      

Basic

     150,367         150,367  
  

 

 

     

 

 

 

Diluted

     154,532         154,532  
  

 

 

     

 

 

 

 

(1)

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

 

10


SYNOPSYS, INC.

Unaudited Reconciliation of Consolidated Statements of Operations

Under ASC 606 & ASC 605 (1)

(in thousands, except per share amounts)

 

     Twelve Months Ended  
     October 31, 2019  
     As reported under
ASC 606
     Adjustments     Balances under
ASC 605
 

Revenue:

       

Time-based products

   $ 2,197,965      $ 206,904     $ 2,404,869  

Upfront products

     619,791        (235,398     384,393  

Maintenance and service

     542,938        (74,037     468,901  
  

 

 

    

 

 

   

 

 

 

Total revenue

     3,360,694        (102,531     3,258,163  

Cost of revenue:

       

Products

     459,127          459,127  

Maintenance and service

     234,196          234,196  

Amortization of intangible assets

     59,623          59,623  
  

 

 

    

 

 

   

 

 

 

Total cost of revenue

     752,946        —         752,946  
  

 

 

    

 

 

   

 

 

 

Gross margin

     2,607,748        (102,531     2,505,217  

Operating expenses:

       

Research and development

     1,136,932          1,136,932  

Sales and marketing

     632,890        4,121       637,011  

General and administrative

     229,218          229,218  

Amortization of intangible assets

     41,291          41,291  

Restructuring charges

     47,186          47,186  
  

 

 

    

 

 

   

 

 

 

Total operating expenses

     2,087,517        4,121       2,091,638  
  

 

 

    

 

 

   

 

 

 

Operating income

     520,231        (106,652     413,579  

Other income (expense), net

     25,275        —         25,275  
  

 

 

    

 

 

   

 

 

 

Income before income taxes

     545,506        (106,652     438,854  

Provision (benefit) for income taxes

     13,139        (18,499     (5,360
  

 

 

    

 

 

   

 

 

 

Net income (loss)

   $ 532,367      $ (88,153   $ 444,214  
  

 

 

    

 

 

   

 

 

 

Net income (loss) per share:

       

Basic

   $ 3.55      $ (0.59   $ 2.96  

Diluted

   $ 3.45      $ (0.57   $ 2.88  

Shares used in computing per share amounts:

       

Basic

     149,872          149,872  
  

 

 

      

 

 

 

Diluted

     154,190          154,190  
  

 

 

      

 

 

 

 

(1)

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

 

11


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     October 31, 2019     October 31, 2018  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 728,597     $ 723,115  

Accounts receivable, net

     553,895       554,217  

Inventories

     141,518       122,407  

Income taxes receivable and prepaid taxes

     24,855       76,525  

Prepaid and other current assets

     290,052       67,533  
  

 

 

   

 

 

 

Total current assets

     1,738,917       1,543,797  

Property and equipment, net

     429,532       309,310  

Goodwill

     3,171,179       3,143,249  

Intangible assets, net

     279,374       360,404  

Long-term prepaid taxes

     15,503       138,312  

Deferred income taxes

     390,129       404,166  

Other long-term assets

     380,526       246,736  
  

 

 

   

 

 

 

Total assets

   $ 6,405,160     $ 6,145,974  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 506,459     $ 578,326  

Accrued income taxes

     15,904       27,458  

Deferred revenue

     1,212,476       1,152,862  

Short-term debt

     17,614       343,769  
  

 

 

   

 

 

 

Total current liabilities

     1,752,453       2,102,415  

Long-term accrued income taxes

     29,911       50,590  

Long-term deferred revenue

     90,102       116,859  

Long-term debt

     120,093       125,535  

Other long-term liabilities

     323,725       265,560  
  

 

 

   

 

 

 

Total liabilities

     2,316,284       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; 150,331 and 149,265 shares outstanding, respectively

     1,503       1,493  

Capital in excess of par value

     1,635,455       1,644,830  

Retained earnings

     3,164,144       2,543,688  

Treasury stock, at cost: 6,930 and 7,996 shares, respectively

     (625,642     (597,682

Accumulated other comprehensive income (loss)

     (92,447     (113,177
  

 

 

   

 

 

 

Total Synopsys stockholders’ equity

     4,083,013       3,479,152  

Non-controlling interest

     5,863       5,863  
  

 

 

   

 

 

 

Total stockholders’ equity

     4,088,876       3,485,015  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 6,405,160     $ 6,145,974  
  

 

 

   

 

 

 

 

(1)

Synopsys’ fiscal year 2019 and 2018 ended on November 2, 2019 and November 3, 2018, respectively. For presentation purposes, we refer to the closest calendar month end.

 

12


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Year Ended October 31,  
     2019     2018  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 532,367     $ 432,518  

Adjustments to reconcile net income to net cash provided by

    

operating activities:

    

Amortization and depreciation

     201,676       209,207  

Amortization of capitalized costs to obtain revenue contracts

     62,750       —    

Stock compensation

     155,001       140,032  

Allowance for doubtful accounts

     11,669       3,368  

(Gain) loss on sale of property and investments

     (4,052     (93

Deferred income taxes

     (82,620     (210,310

Net changes in operating assets and liabilities, net of

    

acquired assets and liabilities:

    

Accounts receivable

     (8,575     (95,785

Inventories

     (19,243     (66,509

Prepaid and other current assets

     (49,779     (12,652

Other long-term assets

     (124,895     (25,908

Accounts payable and accrued liabilities

     (19,280     49,043  

Income taxes

     19,777       (103,841

Deferred revenue

     125,717       105,329  
  

 

 

   

 

 

 

Net cash provided by operating activities

     800,513       424,399  

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     —         12,449  

Proceeds from sales of long-term investments

     6,361       494  

Purchases of long-term investments

     (3,245     (3,561

Proceeds from sales of property and equipment

     —         1,662  

Purchases of property and equipment

     (198,129     (98,976

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

     (36,605     (652,643

Capitalization of software development costs

     (4,259     (2,950
  

 

 

   

 

 

 

Net cash used in investing activities

     (235,877     (743,525

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from credit facilities

     192,897       620,635  

Repayment of debt

     (524,063     (295,313

Issuances of common stock

     156,364       123,829  

Payments for taxes related to net share settlement of equity awards

     (57,143     (45,772

Purchases of treasury stock

     (329,185     (400,000

Other

     (762     1,759  
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (561,892     5,138  

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

     2,782       (11,086
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     5,526       (325,074

Cash, cash equivalents and restricted cash, beginning of year

     725,001       1,050,075  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash, end of year

   $ 730,527     $ 725,001  
  

 

 

   

 

 

 

 

(1)

Synopsys’ fiscal year 2019 and 2018 ended on November 2, 2019 and November 3, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

13


SYNOPSYS, INC.

Business Segment Reporting (1)

(in millions)

 

     FY18     Q4’19     FY19  
     ASC 605     ASC 606     ASC 606  

Revenue by segment (3)

      

- Semiconductor & System Design

   $ 2,840.6     $ 765.8     $ 3,026.1  

% of Total

     91.0     90.0     90.0

- Software Integrity

   $ 280.5     $ 85.3     $ 334.6  

% of Total

     9.0     10.0     10.0

Total segment revenue

   $ 3,121.1     $ 851.1     $ 3,360.7  

Adjusted operating income by segment (3)

      

- Semiconductor & System Design

   $ 701.3     $ 202.1     $ 806.6  

- Software Integrity

   $ (10.6   $ 9.4     $ 32.2  

Total adjusted segment operating income

   $ 690.7     $ 211.5     $ 838.8  

Adjusted operating margin by segment (3)

      

- Semiconductor & System Design

     24.7     26.4     26.7

- Software Integrity

     (3.8 %)      11.0     9.6

Total adjusted segment operating margin

     22.1     24.8     25.0

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

(in millions)

 

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

GAAP total operating income – as reported

   $ 360.2      $ 129.7      $ 520.2  

Other expenses managed at consolidated level

        

-Amortization of intangible assets

     125.7        23.8        100.9  

-Stock compensation

     140.0        40.2        155.0  

-Fair value changes in executive deferred compensation plan

     4.6        2.6        27.8  

-Acquisition-related costs

     21.2        1.8        5.7  

-Restructuring

     12.9        13.4        47.2  

-Legal matters

     26.0        —          (18.0
  

 

 

    

 

 

    

 

 

 

Total adjusted segment operating income

   $ 690.7        211.5      $ 838.8  
  

 

 

    

 

 

    

 

 

 

 

(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’ fourth quarter of fiscal year 2019 ended on November 2, 2019, and its fiscal year 2018 ended on November 3, 2018. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week.

 

14