Q3 2019 Financial Highlights
MOUNTAIN VIEW, Calif., Aug. 21, 2019 — (PRNewswire) — Synopsys, Inc. (Nasdaq: SNPS) today reported results for its third quarter of fiscal year 2019. Revenue was $853.0 million, compared to $779.7 million for the third quarter of fiscal year 2018, an increase of 9.4 percent."Synopsys continues to execute very well and delivered excellent third fiscal quarter revenue, operating margin, non-GAAP earnings and cash flow. In Q3, we also implemented a $100 million share repurchase, bringing our total for the year to $229 million," said Aart de Geus, chairman and co-CEO of Synopsys. "Despite the uncertain geopolitical and economic backdrop, global design activity and customer engagements are thriving. Our product platforms are the strongest they've ever been, driving technology wins and competitive displacements. As a result of our year-to-date overachievement and broad-based strength across the business, we're raising our annual guidance ranges."
GAAP Results
On a generally accepted accounting principles (GAAP) basis, net income for the third quarter of fiscal 2019 was $99.9 million, or $0.65 per share, compared to $79.4 million, or $0.52 per share, for the third quarter of fiscal 2018.
Non-GAAP Results
For the third quarter of fiscal 2019, on a non-GAAP basis, net income was $182.5 million, or $1.18 per share, compared to non-GAAP net income of $145.6 million, or $0.95 per share, for the third quarter of fiscal 2018.
For a reconciliation between GAAP and non-GAAP results, see "GAAP to Non-GAAP Reconciliation" and the accompanying tables below.
Business Segments
Effective in fiscal year 2019, Synopsys reports revenue and operating income in two segments: (1) Semiconductor & System Design, which includes EDA tools, IP products, system integration solutions and associated services, and (2) Software Integrity, which includes security and quality solutions for software development across many industries. Further information regarding these segments is provided at the end of this press release.
Financial Targets
Synopsys also provides its consolidated financial targets for the fourth quarter and full fiscal year 2019, which do not include any impact of future acquisition-related activities or costs. These financial targets reflect the current status of certain customers currently on the U.S. government's "Entity List," and do not assume any revenue in the fourth fiscal quarter from such customers. 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.
Fourth Quarter and Fiscal Year 2019 Financial Targets - ASC 606 | |||||
(in millions except per share amounts) | |||||
|
|
|
|
|
|
|
|
| Q4'19 |
| FY'19 | ||
|
| Low | High |
| Low | High |
Revenue (2) | $ 830 | $ 860 |
| $ 3,340 | $ 3,370 |
GAAP Expenses | $ 701 | $ 733 |
| $ 2,820 | $ 2,852 |
Non-GAAP Expenses | $ 630 | $ 650 |
| $ 2,512 | $ 2,532 |
Other Income (expense) | $ (2) | $ - |
| $ (4) | $ (2) |
Normalized Annual Tax Rate (1) | 16% | 16% |
| 16% | 16% |
Outstanding Shares (fully diluted) | 153 | 156 |
| 153 | 156 |
GAAP EPS | $ 0.69 | $ 0.82 |
| $ 3.11 | $ 3.24 |
Non-GAAP EPS | $ 1.10 | $ 1.15 |
| $ 4.52 | $ 4.57 |
Operating Cash Flow |
|
|
|
| ~$750 |
|
| |||||
(1) Applied in non-GAAP net income calculations. | |||||
(2) We operate and plan the business under current ASC 606 rules and regulations. In previous quarters, we provided a set of FY19 comparative metrics based on the former ASC 605 rules. However, our estimates of what revenue would have been under the previous rules have become increasingly inconsistent with, and therefore do not reflect, the underlying fundamentals of the business. Nevertheless, we estimate that FY19 target revenue using the previous ASC 605 would be approximately $80 million less than our actual target range under the current ASC 606. Given the lack of relevance, we no longer provide detailed comparative metrics. |
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 on 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 470604, beginning at 4:00 p.m. Pacific Time today, until 11:59 p.m. Pacific Time on Aug. 28, 2019. 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 fourth quarter and fiscal year 2019 in December 2019. 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 today's 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 press 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' corporate 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 the corporate overview presentation will remain available on Synopsys' website through the date of the fourth quarter and fiscal year 2019 earnings call in December 2019, 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 fourth quarter of fiscal year 2019 or comment to analysts or investors on, or otherwise update, the targets given in this release.
Availability of Final Financial Statements
Synopsys will include final financial statements for the third quarter of fiscal year 2019 in its quarterly report on Form 10-Q to be filed by Sept. 12, 2019.
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 www.synopsys.com.
GAAP to Non-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, (vi) the various income tax impacts prompted by the Tax Cut and Jobs Act of 2017 enacted on December 22, 2017 ("U.S. Tax Reform"), including the income tax related to transition tax and the tax rate change, and (vii) 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.
Synopsys utilizes a normalized annual non-GAAP tax rate in the calculation of its non-GAAP measures to provide better consistency across interim reporting periods by eliminating the effects of non-recurring and period-specific items such as tax audit settlements, which can vary in size and frequency and not necessarily reflect our normal operations, and to more clearly align our tax rate with our expected geographic earnings mix. In projecting this rate, we evaluate 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 consider 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. On an annual basis we re-evaluate this rate for significant events that may materially affect our projections. We expect our annual non-GAAP tax rate to be 16% in fiscal 2019 based upon our projected normalized non-GAAP annual tax rate through fiscal 2021. We will re-evaluate this rate on an annual basis, but further regulatory guidance regarding specific parts of U.S. Tax Reform could materially change our projections. Notwithstanding the foregoing, we excluded from the normalized annual non-GAAP tax rate unusual and infrequent events, such as tax audit settlements and certain impacts of U.S. Tax Reform in fiscal 2018.
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, as well as Item 2.02 of the Current Report on Form 8-K filed on Aug. 21, 2019 for additional information about the measures Synopsys uses to evaluate its core business operations.
Reconciliation of Third Quarter Fiscal Year 2019 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 Third Quarter and Fiscal Year 2019 Results (1) | |||||||
(unaudited and in thousands, except per share amounts) | |||||||
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||
|
| July 31, |
| July 31, | ||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
GAAP net income | $ 99,929 |
| $ 79,409 |
| $ 371,653 |
| $ 178,190 |
Adjustments: |
|
|
|
|
|
|
|
Amortization of intangible assets | 23,714 |
| 30,805 |
| 77,138 |
| 90,538 |
Stock compensation | 39,453 |
| 37,252 |
| 114,827 |
| 102,540 |
Acquisition-related costs | 1,796 |
| 1,402 |
| 3,948 |
| 19,622 |
Restructuring | 19,338 |
| 23 |
| 33,746 |
| 1,917 |
Legal matters | - |
| 26,000 |
| (18,000) |
| 26,000 |
Income tax related to transition tax | - |
| - |
| - |
| 73,434 |
Income tax related to tax rate change | - |
| - |
| - |
| 45,636 |
Tax settlement | - |
| - |
| 17,418 |
| - |
Tax adjustments | (1,772) |
| (29,275) |
| (75,275) |
| (57,714) |
Non-GAAP net income | $ 182,458 |
| $ 145,616 |
| $ 525,455 |
| $ 480,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||
|
| July 31, |
| July 31, | ||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
GAAP net income per share | $ 0.65 |
| $ 0.52 |
| $ 2.42 |
| $ 1.16 |
Adjustments: |
|
|
|
|
|
|
|
Amortization of intangible assets | 0.15 |
| 0.20 |
| 0.50 |
| 0.59 |
Stock compensation | 0.25 |
| 0.24 |
| 0.75 |
| 0.67 |
Acquisition-related costs | 0.01 |
| 0.01 |
| 0.03 |
| 0.13 |
Restructuring | 0.13 |
| - |
| 0.22 |
| 0.01 |
Legal matters | - |
| 0.17 |
| (0.12) |
| 0.17 |
Income tax related to transition tax | - |
| - |
| - |
| 0.48 |
Income tax related to tax rate change | - |
| - |
| - |
| 0.30 |
Tax settlement | - |
| - |
| 0.11 |
| - |
Tax adjustments | (0.01) |
| (0.19) |
| (0.49) |
| (0.37) |
Non-GAAP net income per share | $ 1.18 |
| $ 0.95 |
| $ 3.42 |
| $ 3.14 |
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts: | 154,600 |
| 152,614 |
| 153,859 |
| 153,118 |
|
|
|
|
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 and 2018 ended on August 3, 2019 and August 4, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week. |
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 Fourth Quarter Fiscal Year 2019 Targets (1) | |||
(in thousands, except per share amounts) | |||
|
|
|
|
|
|
| ASC 606 | ||
|
| Range for Three Months | ||
|
| Ending October 31, 2019 (2) | ||
|
| Low |
| High |
Target GAAP expenses | $ 701,000 |
| $ 733,000 |
Adjustments: |
|
|
|
Estimated impact of amortization of intangible assets | (23,000) |
| (26,000) |
Estimated impact of stock compensation | (39,000) |
| (42,000) |
Estimated impact of restructuring | (9,000) |
| (15,000) |
Target non-GAAP expenses | $ 630,000 |
| $ 650,000 |
|
|
|
|
|
|
|
|
|
|
|
| ASC 606 | ||
|
| Range for Three Months | ||
|
| Ending October 31, 2019 (2) | ||
|
| Low |
| High |
Target GAAP earnings per share | $ 0.69 |
| $ 0.82 |
Adjustments: |
|
|
|
Estimated impact of amortization of intangible assets | 0.17 |
| 0.15 |
Estimated impact of stock compensation | 0.27 |
| 0.25 |
Estimated impact of restructuring | 0.10 |
| 0.06 |
Estimated impact of tax adjustments | (0.13) |
| (0.13) |
Target non-GAAP earnings per share | $ 1.10 |
| $ 1.15 |
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range) | 154,500 |
| 154,500 |
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2019 Targets(1) | |||
(in thousands, except per share amounts) | |||
|
|
|
|
|
|
| ASC 606 | ||
|
| Range for Fiscal Year | ||
|
| October 31, 2019 (2) | ||
|
| Low |
| High |
Target GAAP expenses | $ 2,820,148 |
| $ 2,852,148 |
Adjustments: |
|
|
|
Estimated impact of amortization of intangible assets | (100,000) |
| (103,000) |
Estimated impact of stock compensation | (154,000) |
| (157,000) |
Acquisition-related costs | (3,948) |
| (3,948) |
Estimated impact of restructuring | (43,000) |
| (49,000) |
Legal matters | 18,000 |
| 18,000 |
Fair value changes in executive deferred compensation plan | (25,200) |
| (25,200) |
Target non-GAAP expenses | $ 2,512,000 |
| $ 2,532,000 |
|
|
|
|
|
|
|
|
|
|
|
| ASC 606 | ||
|
| Range for Fiscal Year | ||
|
| October 31, 2019 (2) | ||
|
| Low |
| High |
Target GAAP earnings per share | $ 3.11 |
| $ 3.24 |
Adjustments: |
|
|
|
Estimated impact of amortization of intangible assets | 0.67 |
| 0.65 |
Estimated impact of stock compensation | 1.02 |
| 1.00 |
Acquisition-related costs | 0.03 |
| 0.03 |
Estimated impact of restructuring | 0.32 |
| 0.28 |
Legal matters | (0.12) |
| (0.12) |
Tax settlement | 0.11 |
| 0.11 |
Impact of tax adjustments | (0.62) |
| (0.62) |
Target non-GAAP earnings per share | $ 4.52 |
| $ 4.57 |
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range) | 154,500 |
| 154,500 |
|
| |||
(1) Synopsys adopted new revenue recognition guidance ASC 606, Revenue from Contracts with Customers, at the beginning of fiscal 2019 under the modified retrospective method. | |||
(2) Synopsys' fourth fiscal quarter and fiscal year will end on November 2, 2019. For presentation purposes, we refer to the closest calendar month end. |
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, financial targets for the fourth quarter and full fiscal year 2019, the comparative annual amounts under ASC 605, and GAAP to non-GAAP reconciliations of such targets, as well as statements related to our long-term revenue, non-GAAP EPS and non-GAAP operating margin objectives, the expected impact of ASC 606 on our results, and the expected impact of the recent U.S. government action on our 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: additional administrative, legislative or regulatory action by the U.S. or foreign governments, such as the imposition of additional tariffs or export restrictions, which could further interfere with our ability to provide products and services in certain countries; the response by current or potential customers and their willingness to purchase products and services from us in the future; uncertainty in the growth of the semiconductor and electronics industries; consolidation among our customers and our dependence on a relatively small number of large customers; uncertainty in the global economy; fluctuation of our operating results; increased variability in our revenue due to the adoption of ASC 606, including the resulting increase in recognizing upfront revenue as a percentage of total revenue; our highly competitive industries and our ability to meet our customers' demand for innovative technology at lower costs; risks and compliance obligations relating to the global nature of our operations; cybersecurity threats or other security breaches; our ability to protect our proprietary technology; our ability to realize the potential financial or strategic benefits of acquisitions we complete; our ability to carry out our new product and technology initiatives; investment of more resources in research and development than anticipated; increased risks resulting from an increase in sales of our hardware products, including increased variability in upfront revenue; changes in accounting principles or standards; changes in our effective 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; 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; the inherent limitations on the effectiveness of our controls and compliance programs; the impairment of our investment portfolio by the deterioration of capital markets; 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, 2018 and its latest Quarterly Report on Form 10-Q. The information provided herein is as of August 21, 2019. 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.
SYNOPSYS, INC. | |||||||
Unaudited Consolidated Statements of Operations(1) | |||||||
(in thousands, except per share amounts) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Nine Months Ended | ||||
|
| July 31, |
| July 31, | ||||
|
| 2019 |
| 2018 |
| 2019 |
| 2018 |
Revenue: |
|
|
|
|
|
|
|
Time-based products | $ 537,569 |
| $ 570,053 |
| $ 1,649,590 |
| $ 1,697,756 |
Upfront products | 177,552 |
| 99,579 |
| 451,466 |
| 291,143 |
Maintenance and service | 137,849 |
| 110,082 |
| 408,557 |
| 337,077 |
Total revenue | 852,970 |
| 779,714 |
| 2,509,613 |
| 2,325,976 |
Cost of revenue: |
|
|
|
|
|
|
|
Products | 113,533 |
| 115,437 |
| 346,163 |
| 335,030 |
Maintenance and service | 59,496 |
| 49,790 |
| 178,113 |
| 150,674 |
Amortization of intangible assets | 13,603 |
| 20,154 |
| 45,927 |
| 59,612 |
Total cost of revenue | 186,632 |
| 185,381 |
| 570,203 |
| 545,316 |
Gross margin | 666,338 |
| 594,333 |
| 1,939,410 |
| 1,780,660 |
Operating expenses: |
|
|
|
|
|
|
|
Research and development | 284,804 |
| 277,402 |
| 846,429 |
| 793,947 |
Sales and marketing | 157,109 |
| 157,953 |
| 471,720 |
| 455,653 |
General and administrative | 67,382 |
| 84,336 |
| 165,794 |
| 199,517 |
Amortization of intangible assets | 10,111 |
| 10,651 |
| 31,211 |
| 30,926 |
Restructuring | 19,338 |
| 23 |
| 33,746 |
| 1,917 |
Total operating expenses | 538,744 |
| 530,365 |
| 1,548,900 |
| 1,481,960 |
Operating income | 127,594 |
| 63,968 |
| 390,510 |
| 298,700 |
Other income (expense), net | 5,317 |
| 7,925 |
| 23,373 |
| 12,595 |
Income before income taxes | 132,911 |
| 71,893 |
| 413,883 |
| 311,295 |
Provision (benefit) for income taxes | 32,982 |
| (7,516) |
| 42,230 |
| 133,105 |
Net income | $ 99,929 |
| $ 79,409 |
| $ 371,653 |
| $ 178,190 |
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
Basic | $ 0.67 |
| $ 0.53 |
| $ 2.48 |
| $ 1.20 |
Diluted | $ 0.65 |
| $ 0.52 |
| $ 2.42 |
| $ 1.16 |
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts: |
|
|
|
|
|
|
|
Basic | 150,123 |
| 148,490 |
| 149,708 |
| 148,760 |
Diluted | 154,600 |
| 152,614 |
| 153,859 |
| 153,118 |
|
|
|
|
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 and 2018 ended on August 3, 2019 and August 4, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week. |
SYNOPSYS, INC. | ||||||
Unaudited Reconciliation of Consolidated Statements of Operations | ||||||
Under ASC 606 & ASC 605 (1) | ||||||
(in thousands, except per share amounts) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| ||||
|
| July 31, 2019 |
| ||||
|
| As reported under
|
| Adjustments |
| Balances under
|
|
Revenue: |
|
|
|
|
|
|
Time-based products | $ 537,569 |
| $ 55,604 |
| $ 593,173 |
|
Upfront products | 177,552 |
| (73,267) |
| 104,285 |
|
Maintenance and service | 137,849 |
| (26,914) |
| 110,935 |
|
Total revenue | 852,970 |
| (44,577) |
| 808,393 |
|
Cost of revenue: |
|
|
|
|
|
|
Products | 113,533 |
|
|
| 113,533 |
|
Maintenance and service | 59,496 |
|
|
| 59,496 |
|
Amortization of intangible assets | 13,603 |
|
|
| 13,603 |
|
Total cost of revenue | 186,632 |
| - |
| 186,632 |
|
Gross margin | 666,338 |
| (44,577) |
| 621,761 |
|
Operating expenses: |
|
|
|
|
|
|
Research and development | 284,804 |
|
|
| 284,804 |
|
Sales and marketing | 157,109 |
| (2,731) |
| 154,378 |
|
General and administrative | 67,382 |
|
|
| 67,382 |
|
Amortization of intangible assets | 10,111 |
|
|
| 10,111 |
|
Restructuring | 19,338 |
|
|
| 19,338 |
|
Total operating expenses | 538,744 |
| (2,731) |
| 536,013 |
|
Operating income | 127,594 |
| (41,846) |
| 85,748 |
|
Other income (expense), net | 5,317 |
| - |
| 5,317 |
|
Income before income taxes | 132,911 |
| (41,846) |
| 91,065 |
|
Provision (benefit) for income taxes | 32,982 |
| (9,127) |
| 23,855 |
|
Net income (loss) | $ 99,929 |
| $ (32,719) |
| $ 67,210 |
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
Basic | $ 0.67 |
| $ (0.22) |
| $ 0.45 |
|
Diluted | $ 0.65 |
| $ (0.22) |
| $ 0.43 |
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts: |
|
|
|
|
|
|
Basic | 150,123 |
|
|
| 150,123 |
|
Diluted | 154,600 |
|
|
| 154,600 |
|
|
|
|
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 ended on August 3, 2019. For presentation purposes, we refer to the closest calendar month end. |
SYNOPSYS, INC. | ||||||
Unaudited Reconciliation of Consolidated Statements of Operations | ||||||
Under ASC 606 & ASC 605 (1) | ||||||
(in thousands, except per share amounts) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended |
| ||||
|
| July 31, 2019 |
| ||||
|
| As reported under
|
| Adjustments |
| Balances under
|
|
Revenue: |
|
|
|
|
|
|
Time-based products | $ 1,649,590 |
| $ 158,222 |
| $ 1,807,812 |
|
Upfront products | 451,466 |
| (151,110) |
| 300,356 |
|
Maintenance and service | 408,557 |
| (57,707) |
| 350,850 |
|
Total revenue | 2,509,613 |
| (50,595) |
| 2,459,018 |
|
Cost of revenue: | - |
|
|
|
|
|
Products | 346,163 |
|
|
| 346,163 |
|
Maintenance and service | 178,113 |
|
|
| 178,113 |
|
Amortization of intangible assets | 45,927 |
|
|
| 45,927 |
|
Total cost of revenue | 570,203 |
| - |
| 570,203 |
|
Gross margin | 1,939,410 |
| (50,595) |
| 1,888,815 |
|
Operating expenses: | - |
|
|
|
|
|
Research and development | 846,429 |
|
|
| 846,429 |
|
Sales and marketing | 471,720 |
| 10,395 |
| 482,115 |
|
General and administrative | 165,794 |
|
|
| 165,794 |
|
Amortization of intangible assets | 31,211 |
|
|
| 31,211 |
|
Restructuring | 33,746 |
|
|
| 33,746 |
|
Total operating expenses | 1,548,900 |
| 10,395 |
| 1,559,295 |
|
Operating income | 390,510 |
| (60,990) |
| 329,520 |
|
Other income (expense), net | 23,373 |
| - |
| 23,373 |
|
Income before income taxes | 413,883 |
| (60,990) |
| 352,893 |
|
Provision (benefit) for income taxes | 42,230 |
| (12,198) |
| 30,032 |
|
Net income (loss) | $ 371,653 |
| $ (48,792) |
| $ 322,861 |
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
Basic | $ 2.48 |
| $ (0.33) |
| $ 2.16 |
|
Diluted | $ 2.42 |
| $ (0.32) |
| $ 2.10 |
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts: |
|
|
|
|
|
|
Basic | 149,708 |
|
|
| 149,708 |
|
Diluted | 153,859 |
|
|
| 153,859 |
|
|
|
|
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 ended on August 3, 2019. For presentation purposes, we refer to the closest calendar month end. |
SYNOPSYS, INC. | ||||
Unaudited Consolidated Balance Sheets (1) | ||||
(in thousands, except par value amounts) | ||||
|
|
|
|
|
|
|
|
| July 31, 2019 |
| October 31, 2018 |
ASSETS: |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
| $ 686,780 |
| $ 723,115 |
Accounts receivable, net |
| 457,390 |
| 554,217 |
Inventories |
| 155,108 |
| 122,407 |
Income taxes receivable and prepaid taxes |
| 29,751 |
| 76,525 |
Prepaid and other current assets |
| 288,616 |
| 67,533 |
Total current assets |
| 1,617,645 |
| 1,543,797 |
Property and equipment, net |
| 372,566 |
| 309,310 |
Goodwill |
| 3,143,056 |
| 3,143,249 |
Intangible assets, net |
| 283,305 |
| 360,404 |
Long-term prepaid taxes |
| 13,973 |
| 138,312 |
Deferred income taxes |
| 339,354 |
| 404,166 |
Other long-term assets |
| 383,509 |
| 246,736 |
Total assets |
| $ 6,153,408 |
| $ 6,145,974 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY: |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable and accrued liabilities |
| $ 471,629 |
| $ 578,326 |
Accrued income taxes |
| 3,175 |
| 27,458 |
Deferred revenue |
| 1,138,993 |
| 1,152,862 |
Short-term debt |
| 16,653 |
| 343,769 |
Total current liabilities |
| 1,630,450 |
| 2,102,415 |
Long-term accrued income taxes |
| 27,847 |
| 50,590 |
Long-term deferred revenue |
| 91,229 |
| 116,859 |
Long-term debt |
| 125,285 |
| 125,535 |
Other long-term liabilities |
| 338,928 |
| 265,560 |
Total liabilities |
| 2,213,739 |
| 2,660,959 |
Stockholders' equity: |
|
|
|
|
Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding |
| - |
| - |
Common stock, $0.01 par value: 400,000 shares authorized; 150,373 and |
|
|
|
|
149,265 shares outstanding, respectively |
| 1,504 |
| 1,493 |
Capital in excess of par value |
| 1,597,629 |
| 1,644,830 |
Retained earnings |
| 3,003,430 |
| 2,543,688 |
Treasury stock, at cost: 6,888 and 7,996 shares, respectively |
| (572,104) |
| (597,682) |
Accumulated other comprehensive income (loss) |
| (96,653) |
| (113,177) |
Total Synopsys stockholders' equity |
| 3,933,806 |
| 3,479,152 |
Non-controlling interest |
| 5,863 |
| 5,863 |
Total stockholders' equity |
| 3,939,669 |
| 3,485,015 |
Total liabilities and stockholders' equity |
| $ 6,153,408 |
| $ 6,145,974 |
|
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 ended on August 3, 2019, and its fiscal year 2018 ended on November 3, 2018. For presentation purposes, we refer to the closest calendar month end. |
SYNOPSYS, INC. | |||
Unaudited Consolidated Statements of Cash Flows (1) | |||
(in thousands) | |||
|
|
|
|
|
|
| Nine Months Ended July 31, | ||
|
| 2019 |
| 2018 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
Net income | $ 371,653 |
| $ 178,190 |
Adjustments to reconcile net income to net cash used in |
|
|
|
operating activities: |
|
|
|
Amortization and depreciation | 152,133 |
| 150,245 |
Amortization of capitalized costs to obtain revenue contracts | 46,230 |
| - |
Stock compensation | 114,826 |
| 102,540 |
Allowance for doubtful accounts | 8,950 |
| 3,368 |
(Gain) loss on sale of property and investments | (4,052) |
| (93) |
Deferred income taxes | (9,664) |
| 5,509 |
Net changes in operating assets and liabilities, net of |
|
|
|
acquired assets and liabilities: |
|
|
|
Accounts receivable | 89,370 |
| (41,695) |
Inventories | (39,431) |
| (48,440) |
Prepaid and other current assets | (38,224) |
| (9,766) |
Other long-term assets | (114,344) |
| (31,652) |
Accounts payable and accrued liabilities | (45,200) |
| (56,491) |
Income taxes | (6,963) |
| (35,014) |
Deferred revenue | 53,980 |
| 76,780 |
Net cash provided by operating activities | 579,264 |
| 293,481 |
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
Proceeds from sales and maturities of short-term investments | - |
| 12,449 |
Proceeds from sales of long-term investments | 6,361 |
| 494 |
Purchases of long-term investments | - |
| (645) |
Proceeds from sales of property and equipment | - |
| 1,662 |
Purchases of property and equipment | (122,358) |
| (70,469) |
Cash paid for acquisitions and intangible assets, net of cash acquired | - |
| (646,687) |
Capitalization of software development costs | (2,245) |
| (2,714) |
Net cash used in investing activities | (118,242) |
| (705,910) |
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
Proceeds from credit facility | 192,897 |
| 615,000 |
Repayment of debt | (520,312) |
| (137,500) |
Issuances of common stock | 107,354 |
| 72,722 |
Payments for taxes related to net share settlement of equity awards | (52,309) |
| (42,636) |
Purchase of equity forward contract | (20,000) |
| (33,000) |
Purchases of treasury stock | (209,185) |
| (367,000) |
Other | (762) |
| 1,759 |
Net cash (used in) provided by financing activities | (502,317) |
| 109,345 |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 4,975 |
| (3,826) |
Net change in cash, cash equivalents and restricted cash | (36,320) |
| (306,910) |
Cash, cash equivalents and restricted cash, beginning of the year | 725,001 |
| 1,050,075 |
Cash, cash equivalents and restricted cash, end of the period | $ 688,681 |
| $ 743,165 |
|
|
|
|
|
(1) Synopsys' third quarter of fiscal year 2019 and 2018 ended on August 3, 2019 and August 4, 2018, respectively. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week. |
SYNOPSYS, INC. | |||||
Business Segment Reporting (1) | |||||
(in millions) | |||||
|
|
|
|
|
|
|
|
| FY18 |
| Q3'19 |
| YTD Q3'19 |
|
| ASC 605 |
| ASC 606 |
| ASC 606 |
Revenue by segment (3) |
|
|
|
|
|
- Semiconductor & System Design | $ 2,840.6 |
| $ 769.4 |
| $ 2,260.3 |
% of Total | 91.0% |
| 90.2% |
| 90.1% |
- Software Integrity | $ 280.5 |
| $ 83.6 |
| $ 249.3 |
% of Total | 9.0% |
| 9.8% |
| 9.9% |
Total segment revenue | $ 3,121.1 |
| $ 853.0 |
| $ 2,509.6 |
|
|
|
|
|
|
|
Adjusted operating income by segment (3) |
|
|
|
|
|
- Semiconductor & System Design | $ 701.3 |
| $ 207.8 |
| $ 604.5 |
- Software Integrity | $ (10.6) |
| $ 8.8 |
| $ 22.9 |
Total adjusted segment operating income | $ 690.7 |
| $ 216.6 |
| $ 627.4 |
|
|
|
|
|
|
|
Adjusted operating margin by segment (3) |
|
|
|
|
|
- Semiconductor & System Design | 24.7% |
| 27.0% |
| 26.7% |
- Software Integrity | (3.8)% |
| 10.5% |
| 9.2% |
Total adjusted segment operating margin | 22.1% |
| 25.4% |
| 25.0% |
Total Adjusted Segment Operating Income Reconciliation (1)(2) | |||||
(in millions) | |||||
|
|
|
|
|
|
|
|
| Twelve Months Ended |
| Three Months Ended |
| Nine Months Ended |
|
| October 31, 2018 (3) |
| July 31, 2019 (3) |
| July 31, 2019 (3) |
|
| ASC 605 |
| ASC 606 |
| ASC 606 |
GAAP total operating income – as reported | $ 360.2 |
| $ 127.6 |
| $ 390.5 |
Other expenses managed at consolidated level |
|
|
|
|
|
-Amortization of intangible assets | 125.7 |
| 23.7 |
| 77.1 |
-Stock compensation | 140.0 |
| 39.5 |
| 114.8 |
-Fair value changes in executive deferred compensation plan | 4.6 |
| 4.7 |
| 25.2 |
-Acquisition-related costs | 21.2 |
| 1.8 |
| 3.9 |
-Restructuring | 12.9 |
| 19.3 |
| 33.7 |
-Legal matters | 26.0 |
| - |
| (18.0) |
Total adjusted segment operating income | $ 690.7 |
| $ 216.6 |
| $ 627.4 |
|
|
|
|
|
|
|
(1) Synopsys manages the business on a long-term, annual basis, and considers quarterly fluctuations of revenue and profitability as normal elements of our business. Quarterly variability, which increases as a result of ASC 606, should be expected. | |||||
|
| |||||
(2) These segment results are consistent with the information required by ASC 280, Segment Reporting. They are presented to reflect the information that is considered by Synopsys' chief operating decision maker (CODM) to evaluate the operating performance of its segments. The CODM does not allocate certain operating expenses managed at a consolidated level to our reportable segments, and as a result, the reported operating income and operating margin do not include these unallocated expenses as shown in the table above. Amounts may not foot due to rounding. | |||||
|
| |||||
(3) Synopsys' third quarter of fiscal year 2019 ended on August 3, 2019, and its fiscal year 2018 ended on November 3, 2018. For presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal 2018 included an extra week. |
INVESTOR CONTACT:
Lisa L. Ewbank
Synopsys, Inc.
650-584-1901
Synopsys-ir@synopsys.com
EDITORIAL CONTACT:
Simone Souza
Synopsys, Inc.
650-584-6454
simone@synopsys.com
View original content:
http://www.prnewswire.com/news-releases/synopsys-posts-financial-results-for-third-quarter-fiscal-year-2019-300905411.html
SOURCE Synopsys, Inc.
| Contact: |
| Company Name: Synopsys, Inc.
Web: http://www.synopsys.com Financial data for Synopsys, Inc. |
