Attached files

file filename
8-K - FORM 8-K - SYNOPSYS INCd728583d8k.htm

Exhibit 99.1

PRESS RELEASE

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

Synopsys-ir@synopsys.com

EDITORIAL CONTACT:

Yvette Huygen

Synopsys, Inc.

650-584-4547

yvetteh@synopsys.com

Synopsys Posts Financial Results for Second Quarter Fiscal Year 2014

Q2 2014 Financial Highlights

 

    Revenue: $517.7 million

 

    GAAP earnings per share: $0.40

 

    Non-GAAP earnings per share: $0.65

MOUNTAIN VIEW, Calif. May 21, 2014 – Synopsys, Inc. (Nasdaq: SNPS), a global leader providing software, IP and services used to accelerate innovation in chips and electronic systems, today reported results for its second quarter of fiscal year 2014.

For the second quarter of fiscal year 2014, Synopsys reported revenue of $517.7 million, compared to $499.3 million for the second quarter of fiscal 2013, an increase of 3.7 percent.

“Our fiscal second quarter results were very strong, driven by robust business in all key areas,” said Aart de Geus, chairman and co-CEO of Synopsys. “In addition, we introduced several important new products, including IC Compiler II, a game-changer in digital design, and we completed the acquisition of Coverity, bringing us into the emerging market of software quality, test and security.”

GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2014 was $63.3 million, or $0.40 per share, compared to $68.7 million, or $0.44 per share, for the second quarter of fiscal 2013.

 

May 21, 2014   1


Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2014 was $101.7 million, or $0.65 per share, compared to non-GAAP net income of $103.7 million, or $0.66 per share, for the second quarter of fiscal 2013.

Financial Targets

Synopsys also provided its financial targets for the third quarter and full fiscal year 2014. These targets do not include any future acquisition-related expenses that may be incurred in fiscal 2014. These targets constitute forward-looking information 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.

Third Quarter of Fiscal Year 2014 Targets:

 

    Revenue: $515 million - $525 million

 

    GAAP expenses: $450.5 million - $471 million

 

    Non-GAAP expenses: $400 million - $410 million

 

    Other income and expense: ($1) million - $1 million

 

    Tax rate applied in non-GAAP net income calculations: approximately 20 percent

 

    Fully diluted outstanding shares: 155 million - 159 million

 

    GAAP earnings per share: $0.30 - $0.38

 

    Non-GAAP earnings per share: $0.60 - $0.62

Full Fiscal Year 2014 Targets:

 

    Revenue: $2.05 billion - $2.075 billion

 

    Other income and expense: $10 million - $12 million

 

    Tax rate applied in non-GAAP net income calculations: approximately 21 percent

 

    Fully diluted outstanding shares: 155 million - 159 million

 

    GAAP earnings per share: $1.55 - $1.68

 

    Non-GAAP earnings per share: $2.45 - $2.50

 

    Cash flow from operations: $450 million - $475 million

 

May 21, 2014   2


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 ongoing business operations and what Synopsys uses to evaluate its ongoing 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, including inventory fair value adjustments, (iv) other significant items, including facilities restructuring charges and the effect of tax and legal settlements, and (v) the income tax effect of non-GAAP pre-tax adjustments as well as unusual or infrequent 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. 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.

 

May 21, 2014   3


Reconciliation of Second Quarter Fiscal Year 2014 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 Fiscal Year 2014 Results

(Unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2014     2013     2014     2013  

GAAP net income

   $ 63,317      $ 68,691      $ 131,013      $ 138,613   

Adjustments:

        

Amortization of intangible assets

     32,050        32,273        60,181        64,676   

Stock compensation

     18,824        15,529        36,941        33,229   

Acquisition-related costs

     4,374        1,992        5,449        3,828   

Inventory fair value adjustment

     —          —          —          1,809   

Facility restructuring charges

     —          302        —          30   

Tax and other settlements

     (2,040     —          (12,307     —     

Tax adjustments

     (14,830     (15,123     (26,495     (35,554
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 101,695      $ 103,664      $ 194,782      $ 206,631   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2014     2013     2014     2013  

GAAP net income per share

   $ 0.40      $ 0.44      $ 0.83      $ 0.89   

Adjustments:

        

Amortization of intangible assets

     0.20        0.21        0.38        0.42   

Stock compensation

     0.12        0.10        0.24        0.22   

Acquisition-related costs

     0.03        0.01        0.04        0.02   

Inventory fair value adjustment

     —          —          —          0.01   

Facility restructuring charges

     —          0.00        —          0.00   

Tax and other settlements

     (0.01     —          (0.08     —     

Tax adjustments

     (0.09     (0.10     (0.17     (0.23
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share

   $ 0.65      $ 0.66      $ 1.24      $ 1.33   
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in calculation

     157,082        156,606        156,986        155,662   

 

May 21, 2014   4


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 2014 Targets

(in thousands, except per share amounts)

 

     Range for Three Months
Ending July 31, 2014 (1)
 
     Low     High  

Target GAAP expenses

   $ 450,500      $ 471,000   

Adjustments:

    

Estimated impact of amortization of intangible assets

     (32,000     (39,000

Estimated impact of stock compensation

     (18,500     (22,000
  

 

 

   

 

 

 

Target non-GAAP expenses

   $ 400,000      $ 410,000   
  

 

 

   

 

 

 
     Range for Three Months
Ending July 31, 2014 (1)
 
     Low     High  

Target GAAP earnings per share

   $ 0.30      $ 0.38   

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.25        0.20   

Estimated impact of stock compensation

     0.14        0.12   

Net non-GAAP tax adjustments

     (0.09     (0.08
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 0.60      $ 0.62   
  

 

 

   

 

 

 

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

     157,000        157,000   

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2014 Targets

 

     Range for Fiscal Year
Ending October 31, 2014 (1)
 
     Low     High  

Target GAAP earnings per share

   $  1.55      $ 1.68   

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.83        0.78   

Estimated impact of stock compensation

     0.54        0.50   

Acquisition-related costs

     0.04        0.04   

Tax and other settlements

     (0.08     (0.08

Net non-GAAP tax adjustments

     (0.43     (0.42
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 2.45      $ 2.50   
  

 

 

   

 

 

 

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

     157,000        157,000   

 

(1) Synopsys’ third quarter and fiscal year end on August 2, and November 1, 2014, respectively. For presentation purposes, the periods refer to the closest calendar month end.

 

May 21, 2014   5


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 at 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 326039, beginning at 4:00 p.m. Pacific Time today. 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 fiscal 2014 in August 2014. Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and co-chief executive officer, and Brian Beattie, chief financial officer, on its website following the call. In addition, Synopsys makes additional financial information available in a financial supplement also posted on the corporate website.

Effectiveness of Information

The targets included in this release, the statements made during the earnings conference call and the information contained in the financial supplement (available in the Investor Relations section of Synopsys’ 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 and the financial supplement will remain available on Synopsys’ website through the date of the third quarter fiscal year 2014 earnings call in August 2014, 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 2014 or comment to analysts or investors on, or otherwise update, the targets given in this earnings release.

Availability of Final Financial Statements

Synopsys will include final financial statements for the second quarter fiscal 2014 in its quarterly report on Form 10-Q to be filed by June 12, 2014.

About Synopsys

Synopsys, Inc. (Nasdaq: SNPS) accelerates innovation in the global electronics market. As a leader in electronic design automation (EDA) and semiconductor IP, its software, IP and services help engineers address their design, verification, system and manufacturing challenges. Since 1986, engineers around the world have been using Synopsys technology to design and create billions of chips and systems. Learn more at http://www.synopsys.com.

 

May 21, 2014   6


Forward-Looking Statements

This press release and our upcoming earnings results conference call contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. Any statements that are not statements of historical fact may be deemed to be forward-looking statements. Forward-looking statements include but are not limited to: sections of this press release entitled “Financial Targets” and “Reconciliation of Target Non-GAAP Operating Results”; and statements regarding Synopsys’ business, acquisitions, products, technologies, business model, customer demand for our technology, and projected financial results and business objectives. These statements involve known and unknown risks, uncertainties and other factors that could cause our actual results, time frames or achievements 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:

 

    continued uncertainty in the global economy and its potential impact on the semiconductor and electronics industries;

 

    uncertainty in the growth of the semiconductor and electronics industry;

 

    increased competition in the market for Synopsys’ products and services including through consolidation in the industry and among our customers;

 

    changes in demand for Synopsys’ products due to fluctuations in demand for its customers’ products;

 

    Synopsys’ ability to realize the potential financial or strategic benefits of acquisitions it completes, including its recent acquisition of Coverity, Inc., and challenges in entering new markets in which Synopsys is not experienced and in the integration of the products and operations of acquired companies or assets into Synopsys’ products and operations, including possible delays in customer orders, potential loss of customers, key employees, partners or vendors, customer demand and support obligations for product offerings, and disruption of ongoing business operations and diversion of management attention;

 

May 21, 2014   7


    adverse changes in the relationships between Synopsys and key participants in the complex semiconductor ecosystem, including major foundries and intellectual property providers;

 

    litigation;

 

    lower-than-anticipated new IC design starts;

 

    lower-than-anticipated purchases or delays in purchases of products or consulting services by Synopsys’ customers, including delays in the renewal, or non-renewal, of Synopsys’ license arrangements with major customers;

 

    changes in the mix of time-based licenses and upfront licenses;

 

    variability in the timing of revenue recognition due to factors such as payment terms and the timing and value of contract renewals and professional services projects;

 

    lower-than-expected orders; and

 

    failure of customers to pay license fees as scheduled.

In addition, Synopsys’ actual expenses, earnings per share and tax rate on a GAAP and non-GAAP basis for the fiscal quarter ending July 31, 2014; actual expenses, earnings per share, tax rate, and other projections on a GAAP and non-GAAP basis for fiscal year 2014; and cash flow from operations on a GAAP basis for fiscal year 2014 could differ materially from the targets stated under “Financial Targets” above for a number of reasons, including, but not limited to, (i) integration and other acquisition-related costs, (ii) application of the actual consolidated GAAP and non-GAAP tax rates for such periods, or judgment by management, based upon the status of pending audits and settlements, to increase or decrease an income tax asset or liability, (iii) a determination by Synopsys that any portion of its goodwill or intangible assets have become impaired, (iv) changes in the anticipated amount of employee stock-based compensation expense recognized in Synopsys’ financial statements, (v) actual change in the fair value of Synopsys’ non-qualified deferred compensation plan obligations, (vi) increases or decreases to estimated capital expenditures, (vii) changes driven by new accounting rules, regulations, interpretations or guidance, (viii) fluctuations in foreign currency exchange rates, (ix) litigation, (x) general economic conditions, and (xi) other risks as detailed in Synopsys’ SEC filings, including those described in the “Risk Factors” section in its latest Quarterly Report on Form 10-Q for the fiscal quarter ended January 31, 2014. Furthermore, Synopsys’ actual tax rates applied to income for the third quarter and fiscal year 2014 could differ from the targets given in this press release as a

 

May 21, 2014   8


result of a number of factors, including the actual geographic mix of revenue during the quarter and year, and actions by the government. Finally, Synopsys’ targets for outstanding shares in the third quarter and fiscal year 2014 could differ from the targets given in this press release as a result of higher than expected employee stock plan issuances, stock option exercises, acquisitions, and the extent of Synopsys’ stock repurchase activity.

Synopsys is under no obligation to (and expressly disclaims any such obligation to) update or alter any of the forward-looking statements made in this earnings release, the conference call or the financial supplement whether as a result of new information, future events or otherwise, unless otherwise required by law.

###

 

May 21, 2014   9


SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2014      2013      2014      2013  

Revenue:

           

Time-based license

   $ 424,185       $ 413,491       $ 824,331       $ 799,450   

Upfront license

     36,297         24,779         70,269         55,568   

Maintenance and service

     57,215         60,987         102,048         119,376   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

     517,697         499,257         996,648         974,394   

Cost of revenue:

           

License

     67,302         61,569         130,127         126,061   

Maintenance and service

     21,109         19,766         41,380         39,821   

Amortization of intangible assets

     25,674         26,398         48,427         52,914   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenue

     114,085         107,733         219,934         218,796   
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin

     403,612         391,524         776,714         755,598   

Operating expenses:

           

Research and development

     178,043         169,962         345,586         327,472   

Sales and marketing

     114,784         103,930         220,576         205,688   

General and administrative

     40,575         32,254         74,808         70,192   

Amortization of intangible assets

     6,376         5,875         11,754         11,762   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     339,778         312,021         652,724         615,114   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     63,834         79,503         123,990         140,484   

Other income (expense), net

     4,225         7,204         15,253         17,953   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     68,059         86,707         139,243         158,437   

Provision (benefit) for income taxes

     4,742         18,016         8,230         19,824   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 63,317       $ 68,691       $ 131,013       $ 138,613   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per share:

           

Basic

   $ 0.41       $ 0.45       $ 0.85       $ 0.91   

Diluted

   $ 0.40       $ 0.44       $ 0.83       $ 0.89   

Shares used in computing per share amounts:

           

Basic

     154,572         153,515         154,319         152,496   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     157,082         156,606         156,986         155,662   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Synopsys’ second quarter of fiscal 2014 and 2013 ended on May 3, 2014 and May 4, 2013, respectively. For presentation purposes, we refer to periods ended April 30.

 

May 21, 2014   10


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     April 30, 2014     October 31, 2013  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 821,633      $ 1,022,441   

Accounts receivable, net

     322,606        256,026   

Deferred income taxes

     99,385        92,058   

Income taxes receivable and prepaid taxes

     18,241        18,277   

Prepaid and other current assets

     66,406        59,175   
  

 

 

   

 

 

 

Total current assets

     1,328,271        1,447,977   

Property and equipment, net

     202,860        197,600   

Goodwill

     2,254,454        1,975,971   

Intangible assets, net

     398,560        335,425   

Long-term prepaid taxes

     9,605        7,935   

Long-term deferred income taxes

     203,554        243,066   

Other long-term assets

     163,232        150,961   
  

 

 

   

 

 

 

Total assets

   $ 4,560,536      $ 4,358,935   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 275,611      $ 358,197   

Accrued income taxes

     17,847        7,168   

Deferred revenue

     781,274        827,554   

Short-term debt

     230,000        30,000   
  

 

 

   

 

 

 

Total current liabilities

     1,304,732        1,222,919   

Long-term accrued income taxes

     42,943        53,064   

Long-term deferred revenue

     72,212        54,736   

Long-term debt

     60,000        75,000   

Other long-term liabilities

     161,530        164,939   
  

 

 

   

 

 

 

Total liabilities

     1,641,417        1,570,658   

Stockholders’ equity:

    

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

     —          —     

Common stock, $0.01 par value: 400,000 shares authorized; 154,707 and 154,169 shares outstanding, respectively

     1,547        1,542   

Capital in excess of par value

     1,614,838        1,597,244   

Retained earnings

     1,437,246        1,324,854   

Treasury stock, at cost: 2,558 and 3,095 shares, respectively

     (94,659     (106,668

Accumulated other comprehensive loss

     (39,853     (28,695
  

 

 

   

 

 

 

Total stockholders’ equity

     2,919,119        2,788,277   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,560,536      $ 4,358,935   
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter of fiscal 2014 ended on May 3, 2014, and its fourth quarter of fiscal 2013 ended on November 2, 2013. For presentation purposes, the periods refer to the closest calendar month end.

 

May 21, 2014   11


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Six Months Ended April 30,  
     2014     2013  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 131,013      $ 138,613   

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

    

Amortization and depreciation

     91,585        94,154   

Stock compensation

     36,941        33,229   

Allowance for doubtful accounts

     (250     901   

Gain on sale of investments

     (6,529     (101

Deferred income taxes

     9,266        8,225   

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

    

Accounts receivable

     (59,577     39,287   

Prepaid and other current assets

     (4,557     (27,502

Other long-term assets

     (13,756     (16,524

Accounts payable and other liabilities

     (83,135     (97,569

Income taxes

     (15,021     (2,574

Deferred revenue

     (48,069     (127,847
  

 

 

   

 

 

 

Net cash provided by operating activities

     37,911        42,292   

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales of long-term investments

     7,304        222   

Purchases of property and equipment

     (29,901     (29,426

Proceeds from sales of property and equipment

     —          2,000   

Cash paid for acquisitions, net of cash acquired

     (367,965     —     

Capitalization of software development costs

     (1,875     (1,787
  

 

 

   

 

 

 

Net cash used in investing activities

     (392,437     (28,991

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Principal payments on capital leases

     (206     (784

Proceeds from credit facility

     200,000        —     

Repayment of debt

     (15,497     (15,237

Acquisition of non-controlling interest

     —          (44,004

Issuances of common stock

     53,326        75,193   

Purchases of treasury stock

     (79,747     (34,998

Other

     (500     (1,130
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     157,376        (20,960

Effect of exchange rate changes on cash and cash equivalents

     (3,658     (11,705
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (200,808     (19,364

Cash and cash equivalents, beginning of the year

     1,022,441        700,382   
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

   $ 821,633      $ 681,018   
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter of fiscal 2014 and 2013 ended on May 3, 2014 and May 4, 2013, respectively. For presentation purposes, we refer to periods ended April 30.

 

May 21, 2014   12