Attached files

file filename
8-K - 8-K - SYNOPSYS INCd122013d8k.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 Second Quarter Fiscal Year 2016

Q2 2016 Financial Highlights

 

    Revenue: $605.0 million

 

    GAAP earnings per share: $0.45

 

    Non-GAAP earnings per share: $0.81

 

    Operating cash flow: $222.4 million

MOUNTAIN VIEW, Calif. May 18, 2016 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its second quarter of fiscal year 2016.

For the second quarter of fiscal year 2016, Synopsys reported revenue of $605.0 million, compared to $557.2 million for the second quarter of fiscal 2015, an increase of 8.6 percent.

“Our second fiscal quarter results were very strong. Consequently, we are increasing our annual revenue and operating cash flow targets, as well as raising the midpoint of our non-GAAP earnings per share guidance range,” said Aart de Geus, chairman and co-CEO of Synopsys. “In an environment where semiconductor companies are restructuring and in transition, and where system houses and software developers are grappling with growing code complexity and increased security vulnerabilities, Synopsys is executing very well. By balancing our investments for near-term customer success and long-term product differentiation, we continue to drive and deliver solid shareholder value.”

 

1


GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2016 was $69.4 million, or $0.45 per share, compared to $55.6 million, or $0.35 per share, for the second quarter of fiscal 2015.

Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2016 was $125.6 million, or $0.81 per share, compared to non-GAAP net income of $107.6 million, or $0.68 per share, for the second quarter of fiscal 2015. 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 third 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. 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.

Third Quarter of Fiscal Year 2016 Targets:

 

    Revenue: $595 million - $610 million

 

    GAAP expenses: $517 million - $536 million

 

    Non-GAAP expenses: $463 million - $473 million

 

    Other income and expense: $0 - $2 million

 

    Tax rate applied in non-GAAP net income calculations: 19 percent

 

    Fully diluted outstanding shares: 153 million - 156 million

 

    GAAP earnings per share: $0.42 - $0.51

 

    Non-GAAP earnings per share: $0.72 - $0.75

 

2


Full Fiscal Year 2016 Targets:

 

    Revenue: $2.360 billion - $2.400 billion

 

    Other income and expense: $4 million - $6 million

 

    Tax rate applied in non-GAAP net income calculations: 19 percent

 

    Fully diluted outstanding shares: 153 million - 156 million

 

    GAAP earnings per share: $1.67 - $1.79

 

    Non-GAAP earnings per share: $2.95 - $3.00

 

    Cash flow from operations: $510 million - $530 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. 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 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

 

3


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 Second 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.

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

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2016      2015      2016      2015  

GAAP net income

   $ 69,376       $ 55,596       $  129,411       $  120,785   

Adjustments:

           

Amortization of intangible assets

     31,579         32,048         69,040         64,356   

Stock compensation

     23,459         20,283         46,472         40,864   

Acquisition-related costs

     1,941         3,472         5,813         4,184   

Restructuring charges

     894         —           2,987         15,336   

Legal and tax matters

     —           —           —           (1,519

Tax adjustments (1)

     (1,621      (3,840      (22,162      (10,776
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income

   $  125,628       $  107,559       $ 231,561       $ 233,230   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2016      2015      2016      2015  

GAAP net income per share

   $ 0.45       $ 0.35       $ 0.84       $ 0.77   

Adjustments:

           

Amortization of intangible assets

     0.20         0.20         0.45         0.41   

Stock compensation

     0.15         0.13         0.29         0.26   

Acquisition-related costs

     0.01         0.02         0.03         0.03   

Restructuring charges

     0.01         —           0.02         0.10   

Legal and tax matters

     —           —           —           (0.01

Tax adjustments (1)

     (0.01      (0.02      (0.14      (0.08
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income per share

   $ 0.81       $ 0.68       $ 1.49       $ 1.48   
  

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in calculation

     154,536         157,483         154,921         157,409   

 

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

 

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 2016 Targets

(in thousands, except per share amounts)

 

     Range for Three Months
Ending July 31, 2016 (1)
 
     Low      High  

Target GAAP expenses

   $ 517,000       $ 536,000   

Adjustments:

     

Estimated impact of amortization of intangible assets

     (31,000      (35,000

Estimated impact of stock compensation

     (23,000      (28,000
  

 

 

    

 

 

 

Target non-GAAP expenses

   $ 463,000       $ 473,000   
  

 

 

    

 

 

 
     Range for Three Months
Ending July 31, 2016 (1)
 
     Low      High  

Target GAAP earnings per share

   $ 0.42       $ 0.51   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.23         0.20   

Estimated impact of stock compensation

     0.18         0.15   

Estimated impact of tax adjustments (2)

     (0.11      (0.11
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 0.72       $ 0.75   
  

 

 

    

 

 

 

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

   $ 1.67       $ 1.79   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.87         0.83   

Estimated impact of stock compensation

     0.66         0.62   

Acquisition-related costs

     0.03         0.03   

Estimated impact of restructuring

     0.02         0.02   

Estimated impact of tax adjustments (2)

     (0.30      (0.29
  

 

 

    

 

 

 

Target non-GAAP earnings per share

   $ 2.95       $ 3.00   
  

 

 

    

 

 

 

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

     154,500         154,500   

 

(1) Synopsys’ third quarter and fiscal year end on July 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.

 

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 392961, 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 third fiscal quarter in August 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 third quarter fiscal year 2016 earnings call in August 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 third 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 second quarter fiscal 2016 in its quarterly report on Form 10-Q to be filed by June 9, 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

 

6


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

 

7


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 April 30, 2016 to be filed with the SEC. The information provided herein is as of May 18, 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.

###

 

8


SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2016      2015      2016      2015  

Revenue:

           

Time-based license

   $ 484,175       $ 447,844       $ 948,455       $ 878,870   

Upfront license

     58,163         44,313         101,600         90,793   

Maintenance and service

     62,667         65,047         123,554         129,584   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

     605,005         557,204         1,173,609         1,099,247   

Cost of revenue:

           

License

     85,444         70,350         161,837         141,134   

Maintenance and service

     21,631         29,010         44,156         56,993   

Amortization of intangible assets

     24,555         25,612         55,081         51,478   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenue

     131,630         124,972         261,074         249,605   
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin

     473,375         432,232         912,535         849,642   

Operating expenses:

           

Research and development

     216,172         188,315         412,877         369,925   

Sales and marketing

     120,926         120,579         243,546         226,748   

General and administrative

     41,553         40,975         81,250         77,329   

Amortization of intangible assets

     7,024         6,436         13,959         12,878   

Restructuring charges

     894         —           2,987         15,336   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     386,569         356,305         754,619         702,216   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     86,806         75,927         157,916         147,426   

Other income (expense), net

     10,417         7,957         3,649         13,073   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     97,223         83,884         161,565         160,499   

Provision (benefit) for income taxes

     27,847         28,288         32,154         39,714   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 69,376       $ 55,596       $ 129,411       $ 120,785   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per share:

           

Basic

   $ 0.46       $ 0.36       $ 0.85       $ 0.78   

Diluted

   $ 0.45       $ 0.35       $ 0.84       $ 0.77   

Shares used in computing per share amounts:

           

Basic

     152,250         154,515         152,609         154,486   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     154,536         157,483         154,921         157,409   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Synopsys’ second quarter of fiscal year 2016 and 2015 ended on April 30, 2016 and May 2, 2015, respectively. For presentation purposes, we refer to the closest calendar month end.

 

9


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     April 30, 2016     October 31, 2015  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 827,946      $ 836,188   

Short-term investments

     131,976        128,747   
  

 

 

   

 

 

 

Total cash, cash equivalents and short-term investments

     959,922        964,935   

Accounts receivable, net

     299,076        385,694   

Income taxes receivable and prepaid taxes

     48,397        46,732   

Prepaid and other current assets

     95,802        71,446   
  

 

 

   

 

 

 

Total current assets

     1,403,197        1,468,807   

Property and equipment, net

     258,856        263,077   

Goodwill

     2,500,804        2,471,241   

Intangible assets, net

     320,076        363,659   

Long-term prepaid taxes

     17,480        18,736   

Long-term deferred income taxes

     282,393        273,909   

Other long-term assets

     182,457        186,310   
  

 

 

   

 

 

 

Total assets

   $ 4,965,263      $ 5,045,739   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 285,196      $ 385,542   

Accrued income taxes

     23,653        19,565   

Deferred revenue

     926,363        968,246   

Short-term debt

     250,000        205,000   
  

 

 

   

 

 

 

Total current liabilities

     1,485,212        1,578,353   

Long-term accrued income taxes

     34,471        37,763   

Long-term deferred revenue

     91,420        93,613   

Other long-term liabilities

     204,155        202,021   
  

 

 

   

 

 

 

Total liabilities

     1,815,258        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; 152,255 and 155,157 shares outstanding, respectively

     1,523        1,552   

Capital in excess of par value

     1,642,783        1,610,460   

Retained earnings

     1,838,704        1,725,727   

Treasury stock, at cost: 5,009 and 2,107 shares, respectively

     (229,942     (98,375

Accumulated other comprehensive income (loss)

     (103,063     (105,375
  

 

 

   

 

 

 

Total stockholders’ equity

     3,150,005        3,133,989   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,965,263      $ 5,045,739   
  

 

 

   

 

 

 

 

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

 

10


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Six Months Ended April 30,  
     2016     2015  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 129,411      $ 120,785   

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

    

Amortization and depreciation

     107,226        102,051   

Stock compensation

     46,472        40,864   

Allowance for doubtful accounts

     450        600   

(Gain) loss on sale of investments

     (10     (17

Excess tax benefits on stock-based awards

     (920     —     

Deferred income taxes

     (9,984     27,636   

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

    

Accounts receivable

     93,619        (16,491

Prepaid and other current assets

     (23,208     (34,584

Other long-term assets

     656        (13,359

Accounts payable and accrued liabilities

     (108,005     (62,142

Income taxes

     4,409        (27,077

Deferred revenue

     (52,852     (70,530
  

 

 

   

 

 

 

Net cash provided by operating activities

     187,264        67,736   

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     75,570        17,721   

Purchases of short-term investments

     (79,079     (154,744

Proceeds from sales of long-term investments

     1,785        —     

Purchases of property and equipment

     (28,900     (43,979

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

     (46,100     (2,303

Capitalization of software development costs

     (1,973     (1,865

Other

     —          900   
  

 

 

   

 

 

 

Net cash used in investing activities

     (78,697     (184,270

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from credit facility

     60,000        250,000   

Repayment of debt

     (15,000     (105,424

Issuances of common stock

     36,783        54,006   

Purchase of equity forward contract

     (20,000     (36,000

Purchases of treasury stock

     (180,000     (144,000

Excess tax benefits on stock-based awards

     920        —     

Other

     (1,470     (116
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (118,767     18,466   

Effect of exchange rate changes on cash and cash equivalents

     1,958        (18,849
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (8,242     (116,917

Cash and cash equivalents, beginning of the year

     836,188        985,762   
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

   $ 827,946      $ 868,845   
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter of fiscal year 2016 and 2015 ended on April 30, 2016 and May 2, 2015, respectively. For presentation purposes, we refer to the closest calendar month end.

 

11