Attached files

file filename
8-K - FORM 8-K - SYNOPSYS INCd399683d8k.htm

Exhibit 99.1

PRESS RELEASE

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

Synopsys-ir@synopsys.com

EDITORIAL CONTACT:

Carole Murchison

Synopsys, Inc.

650-584-4632

carolem@synopsys.com

Synopsys Posts Financial Results for Second Quarter Fiscal Year 2017

Q2 2017 Financial Highlights

 

  Revenue: $680.1 million

 

  GAAP earnings per share: $0.34

 

  Non-GAAP earnings per share: $0.88

MOUNTAIN VIEW, Calif. – May 17, 2017 – Synopsys, Inc. (Nasdaq: SNPS) today reported results for its second quarter of fiscal year 2017.

Synopsys reported revenue of $680.1 million, compared to $605.0 million for the second quarter of fiscal year 2016, an increase of 12.4 percent.

“In the second fiscal quarter, we again delivered strong results across our portfolio, enhanced by the timing of hardware shipments. Consequently, we are increasing our annual revenue, non-GAAP earnings per share and operating cash flow targets. In addition, we executed a second $100 million share repurchase,” said Aart de Geus, chairman and co-CEO of Synopsys. “Our priorities remain centered on generating long-term shareholder value. We do this by investing prudently for current and future operations, acquisitions, and returning capital to shareholders; scaling revenue and profitability throughout our business; and sustainably growing our bottom line.”

 

1


GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2017 was $53.3 million, or $0.34 per share, compared to $69.4 million, or $0.45 per share, for the second quarter of fiscal 2016. GAAP results include $12.9 million, or $0.08 per share, in restructuring charges, and a $38 million, or $0.25 per share, accrual for a litigation contingency.

Non-GAAP Results

On a non-GAAP basis, net income was $135.8 million, or $0.88 per share, compared to non-GAAP net income of $125.6 million, or $0.81 per share, for the second quarter of fiscal 2016.

A 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 2017, which do not include any impact of future acquisition-related activities or costs. 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 2017 Targets:

 

  Revenue: $685 million - $700 million

 

  GAAP expenses: $574 million - $593 million

 

  Non-GAAP expenses: $517 million - $527 million

 

  Other income and expense: ($1) million - $1 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: $0.69 - $0.78

 

  Non-GAAP earnings per share: $0.91 - $0.94

Full Fiscal Year 2017 Targets:

 

  Revenue: $2.650 billion - $2.670 billion

 

2


  Other income and expense: $2 million - $6 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: $1.84 - $1.97

 

  Non-GAAP earnings per share: $3.24 - $3.29

 

  Cash flow from operations: $580 million - $600 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 core business operations and what Synopsys uses to evaluate its business 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) restructuring charges, (v) the effects of certain settlements, final judgments and loss contingencies related to legal proceedings, and (vi) the income tax effect of non-GAAP pre-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 the U.S. federal research and development tax credit. We 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

 

3


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, as well as in Item 2.02 of the Current Report on Form 8-K filed on May 17, 2017 for additional information about the measures Synopsys uses to evaluate its core business operations.

Reconciliation of Second Quarter Fiscal Year 2017 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 2017 Results

(unaudited and in thousands, except per share amounts)

 

     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2017     2016     2017     2016  

GAAP net income

   $ 53,306     $ 69,376     $ 139,894     $ 129,411  

Adjustments:

        

Amortization of intangible assets

     27,498       31,579       57,006       69,040  

Stock compensation

     25,562       23,459       51,396       46,472  

Acquisition-related costs

     1,722       1,941       5,021       5,813  

Restructuring charges

     12,907       894       25,012       2,987  

Legal matters

     38,000       —         38,000       —    

Tax adjustments

     (23,151     (1,621     (35,408     (22,162
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 135,844     $ 125,628     $ 280,921     $ 231,561  
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended
April 30,
    Six Months Ended
April 30,
 
     2017     2016     2017     2016  

GAAP net income per share

   $ 0.34     $ 0.45     $ 0.90     $ 0.84  

Adjustments:

        

Amortization of intangible assets

   $ 0.18       0.20       0.37       0.45  

Stock compensation

   $ 0.17       0.15       0.34       0.29  

Acquisition-related costs

   $ 0.01       0.01       0.03       0.03  

Restructuring charges

   $ 0.08       0.01       0.16       0.02  

Legal matters

   $ 0.25       —         0.25       —    

Tax adjustments

   $ (0.15     (0.01     (0.23     (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per share

   $ 0.88     $ 0.81     $ 1.82     $ 1.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in calculation

     154,861       154,536       154,754       154,921  

 

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 2017 Targets

(in thousands, except per share amounts)

 

     Range for Three Months
Ending July 31, 2017 (1)
 
     Low     High  

Target GAAP expenses

   $ 574,000     $ 593,000  

Adjustments:

    

Estimated impact of amortization of intangible assets

     (25,000     (28,000

Estimated impact of stock compensation

     (25,000     (29,000

Estimated impact of restructuring

     (7,000     (9,000
  

 

 

   

 

 

 

Target non-GAAP expenses

   $ 517,000     $ 527,000  
  

 

 

   

 

 

 
     Range for Three Months
Ending July 31, 2017 (1)
 
     Low     High  

Target GAAP earnings per share

   $ 0.69     $ 0.78  

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.18       0.16  

Estimated impact of stock compensation

     0.19       0.16  

Estimated impact of restructuring

     0.06       0.05  

Estimated impact of tax adjustments

     (0.21     (0.21
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 0.91     $ 0.94  
  

 

 

   

 

 

 

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

     154,500       154,500  

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2017 Targets

 

     Range for Fiscal Year
Ending October 31, 2017 (1)
 
     Low     High  

Target GAAP earnings per share

   $ 1.84     $ 1.97  

Adjustments:

    

Estimated impact of amortization of intangible assets

     0.71       0.68  

Estimated impact of stock compensation

     0.72       0.68  

Estimated impact of acquisition-related costs

     0.03       0.03  

Estimated impact of restructuring

     0.22       0.21  

Estimated impact of legal matters

     0.25       0.25  

Estimated impact of tax adjustments

     (0.53     (0.53
  

 

 

   

 

 

 

Target non-GAAP earnings per share

   $ 3.24     $ 3.29  
  

 

 

   

 

 

 

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

     154,500       154,500  

 

(1) Synopsys’ third quarter and fiscal year end on July 29, 2017 and October 28, 2017, respectively. For presentation purposes, we refer to the closest calendar month end.

 

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 423492, beginning at 4:00 p.m. Pacific Time today, until 11:59 p.m. Pacific Time on May 24, 2017. 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 2017. 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 2017 earnings call in August 2017, 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 2017 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 of fiscal year 2017 in its quarterly report on Form 10-Q to be filed by June 8, 2017.

 

6


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 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 growing its leadership in software security and quality solutions. Whether you’re a system-on-chip (SoC) designer creating advanced semiconductors, or a software developer writing applications that require the highest security and quality, Synopsys has the solutions needed to deliver innovative, high-quality, secure products. Learn more at https://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” as well as statements related to 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 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 and our dependence on a relatively small number of large customers; continued uncertainty in the global economy; our ability to realize the potential financial or strategic benefits of acquisitions we complete; 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 carry out our new product and technology initiatives; our ability to protect our proprietary technology; changes in accounting principles or standards; 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; changes in our GAAP or non-GAAP tax rate; liquidity requirements in our U.S. operations; claims that our products infringe on third-party intellectual property rights; litigation; product errors or defects; increased risks resulting from an increase in sales of our hardware products; 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

 

7


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 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, 2016 and in its Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 2017 to be filed with the SEC. The information provided herein is as of May 17, 2017. 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,
 
     2017      2016      2017      2016  

Revenue:

           

Time-based products

   $ 501,096      $ 484,175      $ 990,461      $ 948,455  

Upfront products

     83,450        58,163        163,059        101,600  

Maintenance and service

     95,523        62,667        179,335        123,554  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

     680,069        605,005        1,332,855        1,173,609  

Cost of revenue:

           

Products

     100,907        85,444        197,878        161,837  

Maintenance and service

     41,487        21,631        78,790        44,156  

Amortization of intangible assets

     19,634        24,555        41,106        55,081  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total cost of revenue

     162,028        131,630        317,774        261,074  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin

     518,041        473,375        1,015,081        912,535  

Operating expenses:

           

Research and development

     223,015        216,172        435,663        412,877  

Sales and marketing

     137,211        120,926        263,722        243,546  

General and administrative

     83,438        41,553        124,304        81,250  

Amortization of intangible assets

     7,864        7,024        15,900        13,959  

Restructuring charges

     12,907        894        25,012        2,987  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     464,435        386,569        864,601        754,619  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

     53,606        86,806        150,480        157,916  

Other income (expense), net

     8,414        10,417        19,901        3,649  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     62,020        97,223        170,381        161,565  

Provision (benefit) for income taxes

     8,714        27,847        30,487        32,154  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 53,306      $ 69,376      $ 139,894      $ 129,411  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per share:

           

Basic

   $ 0.35      $ 0.46      $ 0.93      $ 0.85  

Diluted

   $ 0.34      $ 0.45      $ 0.90      $ 0.84  

Shares used in computing per share amounts:

           

Basic

     150,384        152,250        150,583        152,609  
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     154,861        154,536        154,754        154,921  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Synopsys’ second quarter of fiscal year 2017 and 2016 ended on April 29, 2017 and April 30, 2016, 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, 2017     October 31, 2016  

ASSETS:

    

Current assets:

    

Cash and cash equivalents

   $ 991,325     $ 976,620  

Short-term investments

     140,243       140,695  
  

 

 

   

 

 

 

Total cash, cash equivalents and short-term investments

     1,131,568       1,117,315  

Accounts receivable, net

     373,770       438,873  

Income taxes receivable and prepaid taxes

     55,505       56,091  

Prepaid and other current assets

     121,169       104,659  
  

 

 

   

 

 

 

Total current assets

     1,682,012       1,716,938  

Property and equipment, net

     259,476       257,035  

Goodwill

     2,661,538       2,518,245  

Intangible assets, net

     274,609       266,661  

Long-term prepaid taxes

     15,068       13,991  

Long-term deferred income taxes

     367,000       281,926  

Other long-term assets

     206,855       185,569  
  

 

 

   

 

 

 

Total assets

   $ 5,466,558     $ 5,240,365  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Current liabilities:

    

Accounts payable and accrued liabilities

   $ 351,500     $ 401,451  

Accrued income taxes

     11,796       22,693  

Deferred revenue

     952,050       1,085,802  

Short-term debt

     278,001       205,000  
  

 

 

   

 

 

 

Total current liabilities

     1,593,347       1,714,946  

Long-term accrued income taxes

     37,714       39,562  

Long-term deferred revenue

     81,476       79,856  

Long-term debt

     139,688       —    

Other long-term liabilities

     236,838       210,855  
  

 

 

   

 

 

 

Total liabilities

     2,089,063       2,045,219  

Stockholders’ equity:

    

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

     —         —    

Common stock, $0.01 par value: 400,000 shares authorized; 150,549 and 151,454 shares outstanding, respectively

     1,506       1,515  

Capital in excess of par value

     1,661,205       1,644,675  

Retained earnings

     2,170,133       1,947,585  

Treasury stock, at cost: 6,713 and 5,811 shares, respectively

     (376,100     (294,052

Accumulated other comprehensive income (loss)

     (79,249     (104,577
  

 

 

   

 

 

 

Total stockholders’ equity

     3,377,495       3,195,146  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 5,466,558     $ 5,240,365  
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter of fiscal 2017 ended on April 29, 2017, and its fiscal year 2016 ended on October 29, 2016. 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,  
     2017     2016  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 139,894     $ 129,411  

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

    

Amortization and depreciation

     97,044       107,226  

Stock compensation

     51,396       46,472  

Allowance for doubtful accounts

     679       450  

(Gain) loss on sale of investments

     (1     (10

Write-down of long-term investments

     1,300       —    

Deferred income taxes

     3,339       (9,984

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

    

Accounts receivable

     81,098       93,619  

Prepaid and other current assets

     (13,291     (23,208

Other long-term assets

     (24,021     656  

Accounts payable and accrued liabilities

     (23,341     (108,005

Income taxes

     (11,436     3,489  

Deferred revenue

     (132,803     (52,852
  

 

 

   

 

 

 

Net cash provided by operating activities

     169,857       187,264  

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Proceeds from sales and maturities of short-term investments

     94,512       75,570  

Purchases of short-term investments

     (94,182     (79,079

Proceeds from sales of long-term investments

     —         1,785  

Purchases of property and equipment

     (31,195     (28,900

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

     (187,624     (46,100

Capitalization of software development costs

     (2,066     (1,973

Other

     2,100       —    
  

 

 

   

 

 

 

Net cash used in investing activities

     (218,455     (78,697

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from credit facilities

     250,000       60,000  

Repayment of debt

     (36,875     (15,000

Issuances of common stock

     62,254       42,764  

Payments for taxes related to net share settlement of equity awards

     (8,058     (5,981

Purchase of equity forward contract

     (20,000     (20,000

Purchases of treasury stock

     (180,000     (180,000

Other

     (482     (550
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     66,839       (118,767

Effect of exchange rate changes on cash and cash equivalents

     (3,536     1,958  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     14,705       (8,242

Cash and cash equivalents, beginning of the year

     976,620       836,188  
  

 

 

   

 

 

 

Cash and cash equivalents, end of the period

   $ 991,325     $ 827,946  
  

 

 

   

 

 

 

 

(1) Synopsys’ second quarter of fiscal year 2017 and 2016 ended on April 29, 2017 and April 30, 2016, respectively. For presentation purposes, we refer to the closest calendar month end.

 

11