Attached files

file filename
8-K - FORM 8-K - SYNOPSYS INCd931319d8k.htm
EX-10.15 - EX-10.15 - SYNOPSYS INCd931319dex1015.htm

Exhibit 99.1

 

FINAL DRAFT 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 2015

Q2 2015 Financial Highlights

 

  Revenue: $557.2 million

 

  GAAP earnings per share: $0.35

 

  Non-GAAP earnings per share: $0.68

MOUNTAIN VIEW, Calif. May 20, 2015 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its second quarter of fiscal year 2015.

For the second quarter of fiscal year 2015, Synopsys reported revenue of $557.2 million, compared to $517.7 million for the second quarter of fiscal 2014, an increase of approximately 7.6 percent.

“Our fiscal second quarter results were very strong, and solidify our outlook for the full year,” said Aart de Geus, chairman and co-CEO of Synopsys. “We see clear momentum with our new implementation and verification products in the early stages of a multi-year customer upgrade cycle. Our entry into the software quality and security space has opened up an opportunity to drive incremental growth in both familiar and new market segments and build on Synopsys’ strengths.”

 

1


GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2015 was $55.6 million, or $0.35 per share, compared to $63.3 million, or $0.40 per share, for the second quarter of fiscal 2014.

Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2015 was $107.6 million, or $0.68 per share, compared to non-GAAP net income of $101.7 million, or $0.65 per share, for the second quarter of fiscal 2014. 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 2015. These targets do not include any impact of future acquisition-related activities or costs that may be incurred in fiscal year 2015. 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 2015 Targets:

 

  Revenue: $550 million - $560 million

 

  GAAP expenses: $481 million - $501 million

 

  Non-GAAP expenses: $430 million - $440 million

 

  Other income and expense: $0 - $2 million

 

  Tax rate applied in non-GAAP net income calculations: 21 - 22 percent

 

  Fully diluted outstanding shares: 155 million - 159 million

 

  GAAP earnings per share: $0.23 - $0.30

 

  Non-GAAP earnings per share: $0.58 - $0.60

Full Fiscal Year 2015 Targets:

 

  Revenue: $2.210 billion - $2.235 billion

 

  Other income and expense: $6 million - $10 million

 

  Tax rate applied in non-GAAP net income calculations: 19 - 20 percent

 

  Fully diluted outstanding shares: 155 million - 159 million

 

2


  GAAP earnings per share: $1.39 - $1.49

 

  Non-GAAP earnings per share: $2.76 - $2.81

 

  Cash flow from operations: approximately $450 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, (iv) other significant items, including restructuring charges and certain accruals for legal and tax matters, 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.

 

3


Reconciliation of Second Quarter Fiscal Year 2015 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 2015 Results

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2015      2014      2015      2014  

GAAP net income

   $ 55,596       $ 63,317       $ 120,785       $ 131,013   

Adjustments:

           

Amortization of intangible assets

     32,048         32,050         64,356         60,181   

Stock compensation

     20,283         18,824         40,864         36,941   

Acquisition-related costs

     3,472         4,374         4,184         5,449   

Restructuring charges

     —           —           15,336         —     

Legal and tax matters

     —           (2,040      (1,519      (12,307

Tax adjustments

     (3,840      (14,830      (10,776      (26,495
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income

$ 107,559    $ 101,695    $ 233,230    $ 194,782   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Three Months Ended
April 30,
     Six Months Ended
April 30,
 
     2015      2014      2015      2014  

GAAP net income per share

   $ 0.35       $ 0.40       $ 0.77       $ 0.83   

Adjustments:

           

Amortization of intangible assets

     0.20         0.20         0.41         0.38   

Stock compensation

     0.13         0.12         0.26         0.24   

Acquisition-related costs

     0.02         0.03         0.03         0.04   

Restructuring charges

     —           —           0.10         —     

Legal and tax matters

     —           (0.01      (0.01      (0.08

Tax adjustments

     (0.02      (0.09      (0.08      (0.17
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income per share

$ 0.68    $ 0.65    $ 1.48    $ 1.24   
  

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in calculation

  157,483      157,082      157,409      156,986   

 

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 2015 Targets

(in thousands, except per share amounts)

 

     Range for Three Months
Ending July 31, 2015 (1)
 
     Low      High  

Target GAAP expenses

   $ 481,000       $ 501,000   

Adjustments:

     

Estimated impact of amortization of intangible assets

     (31,000      (36,000

Estimated impact of stock compensation

     (20,000      (25,000
  

 

 

    

 

 

 

Target non-GAAP expenses

$ 430,000    $ 440,000   
  

 

 

    

 

 

 
     Range for Three Months
Ending July 31, 2015 (1)
 
     Low      High  

Target GAAP earnings per share

   $ 0.23       $ 0.30   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.23         0.20   

Estimated impact of stock compensation

     0.16         0.13   

Estimated impact of tax adjustments

     (0.04      (0.03
  

 

 

    

 

 

 

Target non-GAAP earnings per share

$ 0.58    $ 0.60   
  

 

 

    

 

 

 

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

  157,000      157,000   
GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2015 Targets   
     Range for Fiscal Year
Ending October 31, 2015 (1)
 
     Low      High  

Target GAAP earnings per share

   $ 1.39       $ 1.49   

Adjustments:

     

Estimated impact of amortization of intangible assets

     0.85         0.80   

Estimated impact of stock compensation

     0.59         0.54   

Acquisition-related costs

     0.03         0.03   

Restructuring charges

     0.10         0.10   

Legal and tax matters

     (0.01      (0.01

Estimated net non-GAAP tax adjustments

     (0.19      (0.14
  

 

 

    

 

 

 

Target non-GAAP earnings per share

$ 2.76    $ 2.81   
  

 

 

    

 

 

 

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

  157,000      157,000   

 

(1) Synopsys’ third quarter and fiscal year end on August 1, 2015 and October 31, 2015, respectively.

 

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 359327, 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 2015. 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 2015 earnings call in August 2015, 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 2015 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 2015 in its quarterly report on Form 10-Q to be filed by June 11, 2015.

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

 

6


world’s 15th largest software company, Synopsys has a long history of being a global leader in electronic design automation (EDA) and semiconductor IP, and is also a leader in software quality and security testing with its Coverity® 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 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 (including the expected closing of our pending acquisition of Codenomicon OY), products, technologies, business model, new markets, 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, and consolidation among our customers;

 

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

 

    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 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,

 

7


 

key employees, partners or vendors, customer demand and support obligations for product offerings, and disruption of ongoing business operations and diversion of management attention;

 

    Synopsys’ ability to consummate the pending acquisition of Codenomicon OY in a timely manner or at all, including the satisfaction of the conditions precedent to consummation of the acquisition;

 

    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 accounting principles or standards or in the way they are applied;

 

    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, 2015; actual expenses, earnings per share, tax rate, and other projections on a GAAP and non-GAAP basis for fiscal year 2015; and cash flow from operations on a GAAP basis for fiscal year 2015 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 has 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

 

8


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 Quarterly Report on Form 10-Q for the fiscal quarter ended January 31, 2015. Furthermore, Synopsys’ actual tax rates applied to income for the third quarter and fiscal year 2015 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 2015 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 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, the financial supplement, or the corporate overview presentation, whether as a result of new information, future events or otherwise, unless otherwise required by law.

###

 

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,
 
     2015      2014      2015      2014  

Revenue:

           

Time-based license

   $ 447,844       $ 424,185       $ 878,870       $ 824,331   

Upfront license

     44,313         36,297         90,793         70,269   

Maintenance and service

     65,047         57,215         129,584         102,048   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

  557,204      517,697      1,099,247      996,648   

Cost of revenue:

License

  70,350      67,302      141,134      130,127   

Maintenance and service

  29,010      21,109      56,993      41,380   

Amortization of intangible assets

  25,612      25,674      51,478      48,427   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenue

  124,972      114,085      249,605      219,934   
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin

  432,232      403,612      849,642      776,714   

Operating expenses:

Research and development

  188,315      178,043      369,925      345,586   

Sales and marketing

  120,579      114,784      226,748      220,576   

General and administrative

  40,975      40,575      77,329      74,808   

Amortization of intangible assets

  6,436      6,376      12,878      11,754   

Restructuring charges

  —        —        15,336      —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

  356,305      339,778      702,216      652,724   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

  75,927      63,834      147,426      123,990   

Other income (expense), net

  7,957      4,225      13,073      15,253   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

  83,884      68,059      160,499      139,243   

Provision (benefit) for income taxes

  28,288    $ 4,742      39,714      8,230   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

$ 55,596    $ 63,317    $ 120,785    $ 131,013   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per share:

Basic

$ 0.36    $ 0.41    $ 0.78    $ 0.85   

Diluted

$ 0.35    $ 0.40    $ 0.77    $ 0.83   

Shares used in computing per share amounts:

Basic

  154,515      154,572      154,486      154,319   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

  157,483      157,082      157,409      156,986   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Synopsys’ second quarter for fiscal year 2015 and 2014 ended on May 2, 2015 and May 3, 2014, respectively. For presentation purposes, we refer to closest calendar month end.

 

10


SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

     April 30, 2015     October 31, 2014  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 868,845      $ 985,762   

Short-term investments

     136,579        —     
  

 

 

   

 

 

 

Total cash, cash equivalents and short-term investments

  1,005,424      985,762   

Accounts receivable, net

  338,407      326,727   

Deferred income taxes

  81,303      111,449   

Income taxes receivable and prepaid taxes

  33,004      26,496   

Prepaid and other current assets

  86,837      54,301   
  

 

 

   

 

 

 

Total current assets

  1,544,975      1,504,735   

Property and equipment, net

  258,199      249,098   

Goodwill

  2,251,845      2,255,708   

Intangible assets, net

  302,656      365,030   

Long-term prepaid taxes

  3,789      17,645   

Long-term deferred income taxes

  210,373      208,156   

Other long-term assets

  184,330      175,127   
  

 

 

   

 

 

 

Total assets

$ 4,756,167    $ 4,775,499   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

Current liabilities:

Accounts payable and accrued liabilities

$ 301,101    $ 397,113   

Accrued income taxes

  6,361      31,404   

Deferred revenue

  827,576      928,242   

Short-term debt

  190,000      30,000   
  

 

 

   

 

 

 

Total current liabilities

  1,325,038      1,386,759   

Long-term accrued income taxes

  39,796      50,952   

Long-term deferred revenue

  98,806      77,646   

Long-term debt

  30,000      45,000   

Other long-term liabilities

  197,529      158,972   
  

 

 

   

 

 

 

Total liabilities

  1,691,169      1,719,329   

Stockholders’ equity:

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

  —        —     

Common stock, $0.01 par value: 400,000 shares authorized; 155,054 and 155,965 shares outstanding, respectively

  1,551      1,560   

Capital in excess of par value

  1,603,397      1,614,603   

Retained earnings

  1,643,207      1,551,592   

Treasury stock, at cost: 2,210 and 1,299 shares, respectively

  (94,627   (49,496

Accumulated other comprehensive loss

  (88,530   (62,089
  

 

 

   

 

 

 

Total stockholders’ equity

  3,064,998      3,056,170   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 4,756,167    $ 4,775,499   
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter for fiscal year 2015 and fiscal year 2014 ended on May 2, 2015 and November 1, 2014, respectively. For presentation purposes, we refer to the closest calendar month end.

 

11


SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

     Six Months Ended April 30,  
     2015     2014  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 120,785      $ 131,013   

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

    

Amortization and depreciation

     102,051        91,585   

Stock compensation

     40,864        36,941   

Allowance for doubtful accounts

     600        (250

(Gain) loss on sale of investments

     (17     (6,529

Deferred income taxes

     27,636        9,266   

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

    

Accounts receivable

     (16,491     (59,577

Prepaid and other current assets

     (34,584     (4,557

Other long-term assets

     (13,359     (13,756

Accounts payable and accrued liabilities

     (62,142     (83,135

Income taxes

     (27,077     (15,021

Deferred revenue

     (70,530     (48,069
  

 

 

   

 

 

 

Net cash provided by operating activities

  67,736      37,911   

CASH FLOWS FROM INVESTING ACTIVITIES:

Proceeds from sales and maturities of short-term investments

  17,721      —     

Purchases of short-term investments

  (154,744   —     

Proceeds from sales of long-term investments

  —        7,304   

Purchases of property and equipment

  (43,979   (29,901

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

  (2,303   (367,965

Capitalization of software development costs

  (1,865   (1,875

Other

  900      —     
  

 

 

   

 

 

 

Net cash used in investing activities

  (184,270   (392,437

CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from credit facility

  250,000      200,000   

Repayment of debt

  (105,424   (15,497

Issuances of common stock

  54,006      53,326   

Purchase of equity forward contract

  (36,000   —     

Purchases of treasury stock

  (144,000   (79,747

Other

  (116   (706
  

 

 

   

 

 

 

Net cash provided by financing activities

  18,466      157,376   

Effect of exchange rate changes on cash and cash equivalents

  (18,849   (3,658
  

 

 

   

 

 

 

Net change in cash and cash equivalents

  (116,917   (200,808

Cash and cash equivalents, beginning of the year

  985,762      1,022,441   
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

$ 868,845    $ 821,633   
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter for fiscal year 2015 and 2014 ended on May 2, 2015 and May 3, 2014, respectively. For presentation purposes, we refer to the closest calendar month end.

 

12