Attached files

file filename
8-K - FORM 8-K - SYNOPSYS INCd8k.htm

Exhibit 99.1

PRESS RELEASE

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

EDITORIAL CONTACT:

Yvette Huygen

Synopsys, Inc.

650-584-4547

yvetteh@synopsys.com

Synopsys Posts Financial Results for Second Quarter Fiscal Year 2011

MOUNTAIN VIEW, Calif. May 18, 2011 – Synopsys, Inc. (Nasdaq: SNPS), a world leader in software and IP for semiconductor design, verification and manufacturing, today reported results for its second quarter of fiscal year 2011.

For the second quarter of fiscal year 2011, Synopsys reported revenue of $393.7 million, compared to $338.1 million for the second quarter of fiscal 2010, an increase of 16.4%.

“Synopsys delivered strong second quarter results as we continue to execute well,” said Aart de Geus, chairman and CEO of Synopsys. “Our technology pipeline, delivery and customer adoption remain strong, and we continue to see momentum in our IP and Systems products.”

GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2011 was $81.1 million, or $0.53 per share, compared to $39.5 million, or $0.26 per share, for the second quarter of fiscal 2010. Net income for the second quarter of fiscal 2011 includes a one-time $32.8 million, or $0.21 per share, tax benefit associated with a settlement with the IRS for audits for fiscal years 2006 through 2009.

 

May 18, 2011   1


Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2011 was $68.5 million, or $0.45 per share, compared to non-GAAP net income of $61.9 million, or $0.41 per share, for the second quarter of fiscal 2010. 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 2011. These targets do not include future acquisition-related costs that may be incurred in fiscal 2011. 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 2011 Targets:

 

 

Revenue: $378 million - $386 million

 

 

GAAP expenses: $319 million - $337 million

 

 

Non-GAAP expenses: $292 million - $302 million

 

 

Other income and expense: $0 - $2 million

 

 

Tax rate applied in non-GAAP net income calculations: 24 - 25 percent

 

 

Fully diluted outstanding shares: 149 million - 153 million

 

 

GAAP earnings per share: $0.25 - $0.31

 

 

Non-GAAP earnings per share: $0.41 - $0.43

 

 

Revenue from backlog: greater than 90 percent

Full Fiscal Year 2011 Targets:

 

 

Revenue: $1.5 billion - $1.525 billion

 

 

Other income and expense: $1 million - $5 million

 

 

Tax rate applied in non-GAAP net income calculations: 24 - 25 percent

 

 

Fully diluted outstanding shares: 149 million - 153 million

 

 

GAAP earnings per share: $1.33 - $1.46

 

 

Non-GAAP earnings per share: $1.70 - $1.77

 

 

Cash flow from operations: approximately $300 million

 

May 18, 2011   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, (iv) other significant items, including the effect of tax benefits from settlements with the Internal Revenue Service, and (v) the income tax effect of non-GAAP pre-tax adjustments from the provision for income taxes; 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 18, 2011   3


Reconciliation of Second Quarter Fiscal Year 2011 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 2011 Results

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2011     2010     2011     2010  

GAAP net income

   $ 81,114      $ 39,549      $ 129,340      $ 172,335   

Adjustments:

        

Amortization of intangible assets

     18,664        11,814        35,647        22,464   

Stock compensation

     12,666        13,466        27,914        30,700   

Acquisition-related costs (1)

     (1,616     6,120        466        7,166   

Tax benefit from IRS settlement

     (32,782     —          (32,782     (91,649

Tax effect

     (9,511     (9,015     (23,733     (16,663
                                

Non-GAAP net income

   $ 68,535      $ 61,934      $ 136,852      $ 124,353   
                                
     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2011     2010     2011     2010  

GAAP net income per share

   $ 0.53      $ 0.26      $ 0.84      $ 1.14   

Adjustments:

        

Amortization of intangible assets

     0.12        0.08        0.23        0.15   

Stock compensation

     0.08        0.09        0.18        0.20   

Acquisition-related costs (1)

     (0.01     0.04        0.00        0.05   

Tax benefit from IRS settlement

     (0.21     —          (0.21     (0.61

Tax effect

     (0.06     (0.06     (0.15     (0.11
                                

Non-GAAP net income per share

   $ 0.45      $ 0.41      $ 0.89      $ 0.82   
                                

Shares used in calculation

     152,593        152,482        153,198        151,635   

 

(1) Included changes to the fair value of contingent consideration related to a prior year acquisition.

 

May 18, 2011   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 2011 Targets

(in thousands, except per share amounts)

 

     Range for Three Months
Ending July 31, 2011
 
     Low     High  

Target GAAP expenses

   $ 319,000      $ 337,000   

Adjustment:

    

Estimated impact of amortization of intangible assets

     (15,000     (18,000

Estimated impact of stock compensation

     (12,000     (17,000
                

Target non-GAAP expenses

   $ 292,000      $ 302,000   
                
     Range for Three Months
Ending July 31, 2011
 
     Low     High  

Target GAAP earnings per share

   $ 0.25      $ 0.31   

Adjustment:

    

Estimated impact of amortization of intangible assets

     0.12        0.10   

Estimated impact of stock compensation

     0.11        0.08   

Net non-GAAP tax effect

     (0.07     (0.06
                

Target non-GAAP earnings per share

   $ 0.41      $ 0.43   
                

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

     151,000        151,000   

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2011 Targets

  

     Range for Fiscal Year
Ending October 31, 2011
 
     Low     High  

Target GAAP earnings per share

   $ 1.33      $ 1.46   

Adjustment:

    

Estimated impact of amortization of intangible assets

     0.49        0.43   

Estimated impact of stock compensation

     0.38        0.34   

Acquisition-related costs (1)

     0.00        0.00   

Tax benefit from IRS settlement

     (0.21     (0.21

Net non-GAAP tax effect

     (0.29     (0.25
                

Target non-GAAP earnings per share

   $ 1.70      $ 1.77   
                

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

     151,000        151,000   

 

(1) Included changes to the fair value of contingent consideration related to a prior year acquisition.

 

May 18, 2011   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 dialing +1-800-475-6701 (+1-320-365-3844 for international callers), access code 203338, 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 2011 in August 2011. Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and 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 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 2011 earnings call in August 2011, 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 2011 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 2011 in its quarterly report on Form 10-Q to be filed by June 9, 2011.

About Synopsys

Synopsys, Inc. (Nasdaq: SNPS) is a world leader in electronic design automation (EDA), supplying the global electronics market with the software, intellectual property (IP) and services used in semiconductor design, verification and manufacturing. Synopsys’ comprehensive, integrated portfolio

 

May 18, 2011   6


of implementation, verification, IP, manufacturing and field-programmable gate array (FPGA) solutions helps address the key challenges designers and manufacturers face today, such as power and yield management, system-to-silicon verification and time-to-results. These technology-leading solutions help give Synopsys customers a competitive edge in bringing the best products to market quickly while reducing costs and schedule risk. Synopsys is headquartered in Mountain View, California, and has approximately 70 offices located throughout North America, Europe, Japan, Asia and India. Visit Synopsys online at http://www.synopsys.com/.

Forward-Looking Statements

The statements made in this press release regarding projected financial results in the sections entitled “Financial Targets” and “Reconciliation of Target Non-GAAP Operating Results,” financial objectives, and certain statements made in the earnings conference call are forward-looking statements within the meaning of the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934. Actual results could differ materially from those described by these statements due to a number of uncertainties, including, but not limited to:

 

   

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

 

   

uncertainty in the growth of the semiconductor and electronics industry;

 

   

Synopsys’ ability to realize the potential financial or strategic benefits of the acquisitions it completes and the difficulties in the integration of the products and operations of acquired companies or assets into Synopsys’ products and operations;

 

   

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

 

   

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

 

   

lower than anticipated new IC design starts;

 

   

lower than anticipated purchases or delays in purchases of software 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;

 

   

lower than expected orders; and

 

   

failure of customers to pay license fees as scheduled.

 

May 18, 2011   7


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, 2011 and actual expenses, earnings per share, tax rate, cash flow from operations and other projections on a GAAP and non-GAAP basis for fiscal year 2011 could differ materially from the targets stated under “Financial Targets” above for a number of reasons, including, but not limited to, (i) a determination by Synopsys that any portion of its goodwill or intangible assets have become impaired, (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) integration and other acquisition-related costs including amortization of intangible assets and costs formerly capitalized but now expensed due to new accounting guidance related to business combinations, as well as changes in the fair value of contingent consideration related to prior acquisitions, (iv) changes in the anticipated amount of employee stock compensation expense recognized on 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) general economic conditions, and (ix) other risks as detailed in Synopsys’ SEC filings, including those described in the “Risk Factors” section in the latest Quarterly Report on Form 10-Q for the first fiscal quarter ended January 31, 2011. Furthermore, Synopsys’ actual tax rates applied to income for the third quarter and fiscal year 2011 could differ from the targets given in this press release as a 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 2011 could differ from the targets given in this press release as a result of higher than expected employee stock plan issuances or stock option exercises, acquisitions and the extent of Synopsys’ stock repurchase activity.

Synopsys is under no obligation (and expressly disclaims any 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.

###

Synopsys is a registered trademark of Synopsys, Inc. Any other trademarks mentioned in this release are the property of their respective owners.

 

May 18, 2011   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,
 
     2011     2010      2011     2010  

Revenue:

         

Time-based license

   $ 318,762      $ 288,672       $ 614,371      $ 561,147   

Upfront license

     25,014        12,715         51,549        33,161   

Maintenance and service

     49,894        36,719         92,394        73,965   
                                 

Total revenue

     393,670        338,106         758,314        668,273   

Cost of revenue:

         

License

     51,146        44,930         101,669        86,144   

Maintenance and service

     19,974        15,268         40,521        31,778   

Amortization of intangible assets

     14,908        8,829         28,143        16,686   
                                 

Total cost of revenue

     86,028        69,027         170,333        134,608   
                                 

Gross margin

     307,642        269,079         587,981        533,665   

Operating expenses:

         

Research and development

     123,169        113,050         243,909        214,282   

Sales and marketing

     99,562        79,363         178,886        158,979   

General and administrative

     29,470        28,713         59,335        54,566   

Amortization of intangible assets

     3,756        2,985         7,504        5,778   
                                 

Total operating expenses

     255,957        224,111         489,634        433,605   
                                 

Operating income

     51,685        44,968         98,347        100,060   

Other income, net

     5,574        8,905         11,244        11,155   
                                 

Income before income taxes

     57,259        53,873         109,591        111,215   

(Benefit) provision for income taxes

     (23,855     14,324         (19,749     (61,120
                                 

Net income

   $ 81,114      $ 39,549       $ 129,340      $ 172,335   
                                 

Net income per share:

         

Basic

   $ 0.55      $ 0.27       $ 0.87      $ 1.17   
                                 

Diluted

   $ 0.53      $ 0.26       $ 0.84      $ 1.14   
                                 

Shares used in computing per share amounts:

         

Basic

     148,461        148,890         148,738        147,860   
                                 

Diluted

     152,593        152,482         153,198        151,635   
                                 

 

(1) Synopsys' second quarter ended on the Saturday nearest April 30. For presentation purposes, the Unaudited Consolidated Statements of Operations refer to a calendar month end.

 

May 18, 2011   9


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     April 30,
2011
    October 31,
2010
 

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 694,032      $ 775,407   

Short-term investments

     146,431        163,154   
                

Total cash, cash equivalents and short-term investments

     840,463        938,561   

Accounts receivable, net

     210,068        181,102   

Deferred income taxes

     72,930        73,465   

Income taxes receivable

     28,696        18,425   

Prepaid and other current assets

     54,465        36,202   
                

Total current assets

     1,206,622        1,247,755   

Property and equipment, net

     150,370        148,580   

Goodwill

     1,256,485        1,265,843   

Intangible assets, net

     220,610        249,656   

Long-term deferred income taxes

     262,173        268,759   

Other long-term assets

     113,209        105,948   
                

Total assets

   $ 3,209,469      $ 3,286,541   
                

LIABILITIES AND STOCKHOLDERS' EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 226,784      $ 312,850   

Accrued income taxes

     2,476        8,349   

Deferred revenue

     578,576        600,569   
                

Total current liabilities

     807,836        921,768   

Long-term accrued income taxes

     95,706        128,603   

Other long-term liabilities

     111,598        101,885   

Long-term deferred revenue

     46,931        34,103   
                

Total liabilities

     1,062,071        1,186,359   

Stockholders' equity:

    

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

     —          —     

Common stock, $0.01 par value: 400,000 shares authorized; 146,485 and 148,479 shares outstanding, respectively

     1,465        1,485   

Capital in excess of par value

     1,539,833        1,541,383   

Retained earnings

     883,487        770,674   

Treasury stock, at cost: 10,779 and 8,786 shares, respectively

     (278,016     (197,586

Accumulated other comprehensive loss

     629        (15,774
                

Total stockholders' equity

     2,147,398        2,100,182   
                

Total liabilities and stockholders' equity

   $ 3,209,469      $ 3,286,541   
                

 

(1) Synopsys' second quarter ended on the Saturday nearest April 30. For presentation purposes, the Unaudited Consolidated Balance Sheets refer to a calendar month end.

 

May 18, 2011   10


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Six Months Ended
April 30,
 
     2011     2010  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 129,340      $ 172,335   

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

    

Amortization and depreciation

     64,998        50,218   

Stock compensation

     27,914        30,700   

Allowance for doubtful accounts

     723        (742

Write-down of long-term investments

     999        —     

Gain on sale of investments

     (50     (2,420

Deferred income taxes

     (939     (38,549

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

    

Accounts receivable

     (28,904     (20,626

Prepaid and other current assets

     (8,848     (7,139

Other long-term assets

     (11,658     (3,997

Accounts payable and other liabilities

     (69,320     (68,672

Income taxes

     (40,890     (29,645

Deferred revenue

     (6,510     (45,235
                

Net cash provided by operating activities

     56,855        36,228   

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     63,648        188,650   

Purchases of short-term investments

     (49,435     (131,748

Purchases of property and equipment

     (20,600     (13,793

Cash paid for acquisitions, net of cash acquired

     (3,520     (130,872

Capitalization of software development costs

     (1,512     (1,410
                

Net cash used in investing activities

     (11,419     (89,173

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Principal payments on capital leases

     (1,310     (1,346

Issuances of common stock

     108,843        73,210   

Purchases of treasury stock

     (234,985     (50,257
                

Net cash (used in) provided by financing activities

     (127,452     21,607   

Effect of exchange rate changes on cash and cash equivalents

     641        (844
                

Net change in cash and cash equivalents

     (81,375     (32,182

Cash and cash equivalents, beginning of period

     775,407        701,613   
                

Cash and cash equivalents, end of period

   $ 694,032      $ 669,431   
                

 

(1) Synopsys' second quarter ended on the Saturday nearest April 30. For presentation purposes, the Unaudited Consolidated Statements of Cash Flows refer to a calendar month end.

 

May 18, 2011   11