Attached files

file filename
8-K - 8-K - SYNOPSYS INCd144133d8k.htm

Exhibit 99.1

PRESS RELEASE        

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

Synopsys-ir@synopsys.com

EDITORIAL CONTACT:

Sheryl Gulizia

Synopsys, Inc.

650-584-8635

sgulizia@synopsys.com

Synopsys Posts Financial Results for First Quarter Fiscal Year 2016

Q1 2016 Financial Highlights

 

  Revenue: $568.6 million

 

  GAAP earnings per share: $0.39

 

  Non-GAAP earnings per share: $0.68

MOUNTAIN VIEW, Calif. Feb. 17, 2016 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its first quarter of fiscal year 2016.

For the first quarter of fiscal year 2016, Synopsys reported revenue of $568.6 million, compared to $542.0 million for the first quarter of fiscal 2015, an increase of approximately 5 percent.

“The fiscal first quarter was a very good start to the year, and we are well on-track to meeting our annual financial targets,” said Aart de Geus, chairman and co-CEO of Synopsys. “Our business is strong, even in the context of the challenging macro environment, and customers continue to count on us for their most critical projects. As the market and technology leader in EDA, the second largest IP provider in the world, and the emerging front-runner in addressing the critical new software quality and security space, our vision and investments align well with robust current and future opportunities.”

 

1


GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the first quarter of fiscal 2016 was $60.0 million, or $0.39 per share, compared to $65.2 million, or $0.41 per share, for the first quarter of fiscal 2015.

Non-GAAP Results

On a non-GAAP basis, net income for the first quarter of fiscal 2016 was $105.9 million, or $0.68 per share, compared to non-GAAP net income of $125.7 million, or $0.80 per share, for the first quarter of fiscal 2015.

Fiscal first quarter 2015 earnings reflected the reinstatement of the federal R&D tax credit for 2014, including both a retroactive benefit for fiscal 2014 and a partial year impact to fiscal 2015. Fiscal first quarter 2016 reflects a permanent reinstatement of the federal R&D tax credit.

Reconciliation between GAAP and non-GAAP results is provided at the end of this press release.

Financial Targets

Synopsys also provided its financial targets for the second quarter and full fiscal year 2016. These targets do not include any impact of future acquisition-related activities or costs that may be incurred in fiscal year 2016. Beginning in fiscal year 2016, Synopsys began utilizing a normalized annual non-GAAP tax rate in calculating non-GAAP financial measures in order to provide better consistency across interim reporting periods by eliminating the effects of non-recurring and period-specific items.

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.

Second Quarter of Fiscal Year 2016 Targets:

 

  Revenue: $595 million - $610 million

 

  GAAP expenses: $503 million - $522 million

 

  Non-GAAP expenses: $450 million - $460 million

 

  Other income and expense: $0 - $2 million

 

  Normalized annual tax rate applied in non-GAAP net income calculations: 19 percent

 

2


  Fully diluted outstanding shares: 153 million - 156 million

 

  GAAP earnings per share: $0.38 - $0.47

 

  Non-GAAP earnings per share: $0.78 - $0.81

Full Fiscal Year 2016 Targets:

 

  Revenue: $2.350 billion - $2.390 billion

 

  Other income and expense: $0 - $4 million

 

  Normalized annual tax rate applied in non-GAAP net income calculations: 19 percent

 

  Fully diluted outstanding shares: 153 million - 156 million

 

  GAAP earnings per share: $1.64 - $1.79

 

  Non-GAAP earnings per share: $2.93 - $3.00

 

  Cash flow from operations: at least $500 million

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, and (iv) other significant items, including restructuring charges and, in fiscal 2015, certain accruals for legal and tax matters. In fiscal 2015, the non-GAAP tax provision excluded the income tax effect of above-mentioned 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. Beginning in fiscal 2016, Synopsys began utilizing a normalized annual non-GAAP tax rate in the calculation of its non-GAAP measures that is based on our projected annual tax rate through fiscal 2018. In projecting this

 

3


rate, we evaluated 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 took into account 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. We intend to re-evaluate this rate on an annual basis for any significant events that may materially affect our projections, such as significant changes in our geographic earnings mix or significant tax law changes in major jurisdictions where we operate. 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.

Reconciliation of First Quarter Fiscal Year 2016 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 period indicated below.

 

4


GAAP to Non-GAAP Reconciliation of First Quarter Fiscal Year 2016 Results

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
January 31,
 
     2016     2015  

GAAP net income

   $ 60,035      $ 65,189   

Adjustments:

    

Amortization of intangible assets

     37,461        32,308   

Stock compensation

     23,013        20,581   

Acquisition-related costs

     3,872        712   

Restructuring charges

     2,093        15,336   

Legal and tax matters

     —          (1,519

Tax adjustments (1)

     (20,541     (6,936
  

 

 

   

 

 

 

Non-GAAP net income

   $ 105,933      $ 125,671   
  

 

 

   

 

 

 
     Three Months Ended
January 31,
 
     2016     2015  

GAAP net income per share

   $ 0.39      $ 0.41   

Adjustments:

    

Amortization of intangible assets

     0.24        0.21   

Stock compensation

     0.15        0.13   

Acquisition-related costs

     0.02        0.00   

Restructuring charges

     0.01        0.10   

Legal and tax matters

     —          (0.01

Tax adjustments (1)

     (0.13     (0.04
  

 

 

   

 

 

 

Non-GAAP net income per share

   $ 0.68      $ 0.80   
  

 

 

   

 

 

 

Shares used in calculation

     155,283        157,206   

 

(1) Fiscal 2016 tax adjustments reflect the application of our normalized annual non-GAAP tax rate to non-GAAP pre-tax income.

 

5


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 Second Quarter Fiscal Year 2016 Targets

(in thousands, except per share amounts)

 

     Range for Three Months  
     Ending April 30, 2016 (1)  
     Low      High  

Target GAAP expenses

   $ 503,000       $ 522,000   

Adjustments:

     

Estimated impact of amortization of intangible assets

     (31,000      (35,000

Estimated impact of stock compensation

     (22,000      (27,000
  

 

 

    

 

 

 

Target non-GAAP expenses

   $ 450,000       $ 460,000   
  

 

 

    

 

 

 

 

     Range for Three Months  
     Ending April 30, 2016 (1)  
     Low      High  

Target GAAP earnings per share

   $ 0.38       $ 0.47   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.23         0.20   

Estimated impact of stock compensation

     0.17         0.14   
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 0.78       $ 0.81   
  

 

 

    

 

 

 

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

     154,500         154,500   

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2016 Targets

 

     Range for Fiscal Year  
     Ending October 31, 2016 (1)  
     Low      High  

Target GAAP earnings per share

   $ 1.64       $ 1.79   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.85         0.80   

Estimated impact of stock compensation

     0.69         0.64   

Acquisition-related costs

     0.02         0.02   

Estimated impact of restructuring

     0.01         0.01   

Estimated impact of tax adjustments (2)

     (0.28      (0.26
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 2.93       $ 3.00   
  

 

 

    

 

 

 

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

     154,500         154,500   

 

(1) Synopsys’ second quarter and fiscal year end on April 30, 2016 and October 29, 2016, respectively. For presentation purposes, we refer to the closest calendar month end.
(2) Fiscal 2016 tax adjustments reflect the application of our normalized annual non-GAAP tax rate to non-GAAP pre-tax income.

 

6


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 385770, beginning at 4:00 p.m. Pacific Time today. A webcast replay will also be available on the website from approximately 4:30 p.m. Pacific Time today through the time Synopsys announces its results for the second fiscal quarter in May 2016. 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 the call. In addition, Synopsys makes additional information available in a financial supplement and corporate overview presentation, 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 and corporate overview presentation (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, the financial supplement, and corporate overview presentation will remain available on Synopsys’ website through the date of the second quarter fiscal year 2016 earnings call in May 2016, 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 second quarter of fiscal year 2016 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 first quarter fiscal 2016 in its quarterly report on Form 10-Q to be filed by March 10, 2016.

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 16th largest software company, Synopsys has a long history of being a global leader in

 

7


electronic design automation (EDA) and semiconductor IP and is also growing its leadership in software quality and security solutions. Whether you’re a system-on-chip (SoC) designer creating advanced semiconductors, or a software developer writing applications that require the highest quality and security, Synopsys has the solutions needed to deliver innovative, high-quality, secure products. Learn more at www.synopsys.com.

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, information in the sections entitled “Financial Targets” and “Reconciliation of Target Non-GAAP Operating 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: uncertainty in the growth of the semiconductor and electronics industry; consolidation among our customers; continued uncertainty in the global economy; our ability to realize the potential financial or strategic benefits of acquisitions we complete; changes in accounting principles or standards; fluctuation of our operating results; our highly competitive industries and our ability to meet our customers’ demand for innovative technology at lower costs; our ability to protect our proprietary technology; application of the actual consolidated GAAP tax rate, or our decision to change our non-GAAP normalized tax rate, as a result of a number of factors, including the actual geographic mix of revenue during the quarter and year, tax law changes, actions by government authorities, or judgment by management, based upon the status of pending audits and settlements, to increase or decrease an income tax asset or liability; investments of more resources in research and development than anticipated; risks and compliance obligations relating to the global nature of our operations; cybersecurity threats or other security breaches; liquidity requirements in our U.S. operations; claims that our products infringe on third-party intellectual property rights; product errors or defects; litigation; 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; evolving corporate governance and public disclosure regulations; the inherent limitations on the effectiveness of our controls and compliance programs; the impairment of our investment portfolio by the deterioration of capital markets and the change in the fair value of our non-qualified deferred compensation plan

 

8


obligations; 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, 2015 and in its Form 10-Q for the fiscal quarter ended January 31, 2016 to be filed with the SEC. The information provided herein is as of February 17, 2016. 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.

###

 

9


SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

     Three Months Ended
January 31,
 
     2016     2015  

Revenue:

    

Time-based license

   $ 464,280      $ 431,026   

Upfront license

     43,437        46,480   

Maintenance and service

     60,887        64,537   
  

 

 

   

 

 

 

Total revenue

     568,604        542,043   

Cost of revenue:

    

License

     76,393        70,784   

Maintenance and service

     22,525        27,983   

Amortization of intangible assets

     30,526        25,866   
  

 

 

   

 

 

 

Total cost of revenue

     129,444        124,633   
  

 

 

   

 

 

 

Gross margin

     439,160        417,410   

Operating expenses:

    

Research and development

     196,705        181,610   

Sales and marketing

     122,620        106,169   

General and administrative

     39,697        36,354   

Amortization of intangible assets

     6,935        6,442   

Restructuring charges

     2,093        15,336   
  

 

 

   

 

 

 

Total operating expenses

     368,050        345,911   
  

 

 

   

 

 

 

Operating income

     71,110        71,499   

Other income (expense), net

     (6,768     5,116   
  

 

 

   

 

 

 

Income before income taxes

     64,342        76,615   

Provision (benefit) for income taxes

     4,307        11,426   
  

 

 

   

 

 

 

Net income

   $ 60,035      $ 65,189   
  

 

 

   

 

 

 

Net income per share:

    

Basic

   $ 0.39      $ 0.42   

Diluted

   $ 0.39      $ 0.41   

Shares used in computing per share amounts:

    

Basic

     152,968        154,458   
  

 

 

   

 

 

 

Diluted

     155,283        157,206   
  

 

 

   

 

 

 

 

(1) Synopsys’ first quarter of fiscal year 2016 and 2015 ended on January 30, 2016 and January 31, 2015, respectively. For presentation purposes, we refer to the closest calendar month end.

 

10


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     January 31, 2016     October 31, 2015  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 582,986      $ 836,188   

Short-term investments

     122,948        128,747   
  

 

 

   

 

 

 

Total cash, cash equivalents and short-term investments

     705,934        964,935   

Accounts receivable, net

     354,766        385,694   

Income taxes receivable and prepaid taxes

     48,550        46,732   

Prepaid and other current assets

     91,278        71,446   
  

 

 

   

 

 

 

Total current assets

     1,200,528        1,468,807   

Property and equipment, net

     261,235        263,077   

Goodwill

     2,472,844        2,471,241   

Intangible assets, net

     337,380        363,659   

Long-term prepaid taxes

     19,207        18,736   

Long-term deferred income taxes

     280,009        273,909   

Other long-term assets

     176,320        186,310   
  

 

 

   

 

 

 

Total assets

   $ 4,747,523      $ 5,045,739   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 254,872      $ 385,542   

Accrued income taxes

     16,386        19,565   

Deferred revenue

     934,524        968,246   

Short-term debt

     227,500        205,000   
  

 

 

   

 

 

 

Total current liabilities

     1,433,282        1,578,353   

Long-term accrued income taxes

     34,509        37,763   

Long-term deferred revenue

     96,643        93,613   

Other long-term liabilities

     192,706        202,021   
  

 

 

   

 

 

 

Total liabilities

     1,757,140        1,911,750   

Stockholders’ equity:

    

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

     —          —     

Common stock, $0.01 par value: 400,000 shares authorized; 151,509 and 155,157 shares outstanding, respectively

     1,515        1,552   

Capital in excess of par value

     1,602,206        1,610,460   

Retained earnings

     1,784,317        1,725,727   

Treasury stock, at cost: 5,755 and 2,107 shares, respectively

     (268,860     (98,375

Accumulated other comprehensive income (loss)

     (128,795     (105,375
  

 

 

   

 

 

 

Total stockholders’ equity

     2,990,383        3,133,989   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,747,523      $ 5,045,739   
  

 

 

   

 

 

 

 

(1) Synopsys’ first quarter of fiscal 2016 ended on January 30, 2016, and its fiscal year 2015 ended on October 31, 2015. For presentation purposes, we refer to the closest calendar month end.

 

11


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Three Months Ended
January 31,
 
     2016     2015  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 60,035      $ 65,189   

Adjustments to reconcile net income to net cash used in operating activities:

    

Amortization and depreciation

     56,436        50,529   

Stock compensation

     23,013        20,581   

Allowance for doubtful accounts

     250        300   

(Gain) loss on sale of investments

     3        (12

Excess tax benefits on stock-based awards

     (440     —     

Deferred income taxes

     (3,955     (158

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

    

Accounts receivable

     30,365        40,857   

Prepaid and other current assets

     (27,825     (42,860

Other long-term assets

     9,008        (7,597

Accounts payable and accrued liabilities

     (145,229     (125,320

Income taxes

     (4,734     (14,024

Deferred revenue

     (32,097     (74,828
  

 

 

   

 

 

 

Net cash used in operating activities

     (35,170     (87,343

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     40,489        8,012   

Purchases of short-term investments

     (34,933     (128,427

Proceeds from sales of long-term investments

     161        —     

Purchases of property and equipment

     (15,337     (19,607

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

     (18,941     —     

Capitalization of software development costs

     (920     (909
  

 

 

   

 

 

 

Net cash used in investing activities

     (29,481     (140,931

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from credit facility

     30,000        250,000   

Repayment of debt

     (7,500     (22,723

Issuances of common stock

     (3,725     10,542   

Purchase of equity forward contract

     (40,000     (36,000

Purchases of treasury stock

     (160,000     (144,000

Excess tax benefits on stock-based awards

     440        —     

Other

     (1,470     (14
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (182,255     57,805   

Effect of exchange rate changes on cash and cash equivalents

     (6,296     (18,469
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (253,202     (188,938

Cash and cash equivalents, beginning of the year

     836,188        985,762   
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

   $ 582,986      $ 796,824   
  

 

 

   

 

 

 

 

(1) Synopsys’ first quarter of fiscal year 2015 and 2014 ended on January 30, 2016 and January 31, 2015, respectively. For presentation purposes, we refer to the closest calendar month end.

 

12