Synopsys Posts Financial Results for Third Quarter Fiscal Year 2024

 

GAAP to Non-GAAP Tax Rate Reconciliation (1)(2)

(unaudited)

     
 

Three Months Ended

Nine Months Ended

 

July 31, 2024

July 31, 2024

     

GAAP effective tax rate

(7.8) %

3.2 %

Income tax effect of above non-GAAP adjustments

22.8 %

11.8 %

Non-GAAP effective tax rate

15.0 %

15.0 %

     

(1) Synopsys' third quarter of fiscal year 2024 ended on August 3, 2024. For presentation purposes, we refer to
the closest calendar month end. The first quarter of fiscal year 2024 included one extra week.

(2) Presented on a continuing operations basis.

Reconciliation of 2024 Targets
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP targets for the periods indicated below.

GAAP to Non-GAAP Reconciliation of Fourth Quarter Fiscal Year 2024 Targets (1)(2)

(in thousands, except per share amounts)

         
     
   

 Range for Three Months Ending

   

October 31, 2024

   

Low

 

High

Target GAAP expenses

 

$         1,210,000

 

$         1,230,000

Adjustments:

       

      Amortization of acquired intangible assets

 

(15,000)

 

(18,000)

      Stock-based compensation

 

(168,000)

 

(175,000)

Target non-GAAP expenses

 

$         1,027,000

 

$         1,037,000

         
         
     
   

Range for Three Months Ending

   

October 31, 2024

   

Low

 

High

Target GAAP earnings per diluted share attributed to Synopsys

 

$                  2.25

 

$                  2.39

Adjustments:

       

      Amortization of acquired intangible assets

 

0.12

 

0.10

      Stock-based compensation

 

1.12

 

1.08

      Acquisition/divestiture related items (3)

 

0.11

 

0.08

      Tax adjustments

 

(0.33)

 

(0.33)

Target non-GAAP earnings per diluted share attributed to Synopsys

 

$                  3.27

 

$                  3.32

         

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

 

156,000

 

156,000

         
         

GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2024 Targets (1)(2)

(in thousands, except per share amounts)

         
     
   

Range for Fiscal Year Ending

   

October 31, 2024

   

Low

 

High

Target GAAP expenses

 

$         4,576,771

 

$         4,596,771

Adjustments:

       

      Amortization of acquired intangible assets

 

(65,000)

 

(68,000)

      Stock-based compensation

 

(660,000)

 

(667,000)

      Acquisition/divestiture related items

 

(91,771)

 

(91,771)

Target non-GAAP expenses

 

$         3,760,000

 

$         3,770,000

         
         
     
   

Range for Fiscal Year Ending

   

October 31, 2024

   

Low

 

High

Target GAAP earnings per diluted share attributed to Synopsys

 

$                  9.71

 

$                  9.85

Adjustments:

       

      Amortization of acquired intangible assets

 

0.44

 

0.42

      Stock-based compensation

 

4.27

 

4.23

      Acquisition/divestiture related items (3)

 

0.82

 

0.79

      Gain on sale of strategic investments

 

(0.35)

 

(0.35)

      Tax adjustments

 

(1.82)

 

(1.82)

Target non-GAAP earnings per diluted share attributed to Synopsys

 

$                13.07

 

$                13.12

         

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

 

156,000

 

156,000

         

(1) Synopsys' fourth quarter of fiscal year 2024 and its fiscal year 2024 will end on November 2, 2024. For
presentation purposes, we refer to the closest calendar month end. The first quarter of fiscal year 2024 included
one extra week.

(2) Presented on a continuing operations basis.

(3) Adjustments reflect actual expenses incurred by Synopsys as of August 3, 2024 as well as certain
contractually obligated financing fees and related amortization expenses, and do not fully reflect all potential
adjustments for future periods for the reasons set forth in "GAAP to Non-GAAP Reconciliation" below.


« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise