MOUNTAIN VIEW, Calif., Dec. 5, 2018 /PRNewswire/
-- Synopsys, Inc. (Nasdaq: SNPS) today reported
results for its fourth quarter and fiscal year 2018. Revenue for the fourth quarter was $795.1
million, compared to $696.6 million for the fourth quarter of fiscal 2017. Revenue for
fiscal year 2018 was $3.121 billion, an increase of 14.5 percent from $2.725
billion in fiscal year 2017.
"Fiscal 2018 was another excellent year for Synopsys. We delivered double-digit revenue and earnings growth, with strength
across all product groups and all geographies," said Aart de Geus, chairman and co-CEO of
Synopsys. "Notwithstanding expectations of more modest semiconductor industry growth in 2019, design activity across the Silicon
to Software spectrum continues unabated. Over the past five years we've made significant investments in developing
next-generation EDA platforms, elevating the impact of our IP portfolio, and diversifying into an exciting new software security
and quality market. As we look to our next phase of growth to $4 billion in revenue and beyond, we
are raising our long-term financial objectives. Our objective is to drive annual double-digit non-GAAP earnings per share growth,
through a mix of continued solid revenue growth and expansion of non-GAAP operating margins to the high 20s over time, with a
goal of ~26% in 2021."
GAAP Results
On a generally accepted accounting principles (GAAP) basis, net income for the fourth quarter of fiscal 2018 was $254.3 million, or $1.66 per share, compared to net loss of $120.1 million, or $(0.80) per share, for the fourth quarter of fiscal 2017. GAAP
net income for fiscal year 2018 was $432.5 million, or $2.82 per
share, compared to $136.6 million, or $0.88 per share, for fiscal
year 2017.
Non-GAAP Results
On a non-GAAP basis, net income for the fourth quarter of fiscal 2018 was $119.6 million, or
$0.78 per share, compared to non-GAAP net income of $106.5 million,
or $0.69 per share, for the fourth quarter of fiscal 2017. Non-GAAP net income for fiscal year 2018
was $599.7 million, or $3.91 per share, compared to non-GAAP net
income of $529.1 million, or $3.42 per share, for fiscal year 2017.
Reconciliation between GAAP and non-GAAP results is provided later in this press release.
Financial Targets
Synopsys also provided its financial targets for the first quarter and full fiscal year 2019, 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.
Synopsys will adopt new revenue recognition requirements under ASC 606, "Revenue from Contracts with Customers," in the first
fiscal quarter of 2019. Using the modified retrospective method, the cumulative effect of initially applying the new recognition
standards is recognized at the date of initial application. Revenue during the fiscal 2019 transition year is estimated to be
approximately $40 million lower under ASC 606 than it would be under ASC 605, "Revenue
Recognition," and the impact is expected to decline to roughly neutral within two years. Throughout the 2019 transition year,
actual results will be presented under both ASC 606 and ASC 605 revenue recognition rules. Synopsys is providing both official
targets under ASC 606 and comparable numbers under ASC 605 for ease of comparison to prior periods. Additional details are
available in the financial supplement on Synopsys' corporate website.
First Quarter and Fiscal Year 2019 Financial Targets - ASC
606
|
(in millions except per share amounts)
|
|
|
|
|
|
|
|
|
Q1'19
|
Q1'19
|
|
FY'19
|
FY'19
|
|
Low
|
High
|
|
Low
|
High
|
Revenue
|
$ 775
|
$ 810
|
|
$ 3,290
|
$ 3,340
|
GAAP Expenses
|
$ 677
|
$ 693
|
|
$ 2,787
|
$ 2,817
|
Non-GAAP Expenses
|
$ 612
|
$ 622
|
|
$ 2,530
|
$ 2,550
|
Other Income or Expense
|
$ (5)
|
$ (3)
|
|
$ (14)
|
$ (10)
|
Normalized Annual Tax Rate (1)
|
16%
|
16%
|
|
16%
|
16%
|
Outstanding Shares (fully diluted)
|
153
|
156
|
|
153
|
156
|
GAAP EPS
|
$ 0.56
|
$ 0.64
|
|
$ 2.80
|
$ 2.90
|
Non-GAAP EPS
|
$ 0.95
|
$ 1.00
|
|
$ 4.20
|
$ 4.27
|
Operating Cash Flow
|
|
|
|
~ $700 million
|
|
(1) Applied in non-GAAP net income calculations
|
For reference, below are key comparative metrics under ASC 605 rules.
|
Q1'19
|
FY'19
|
Revenue
|
$790 million - $820 million
|
$3.34 billion - $3.37 billion
|
GAAP EPS
|
$0.60 - $0.67
|
$3.01 - $3.11
|
Non-GAAP EPS
|
$0.99 - $1.03
|
$4.40 - $4.47
|
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 456657, beginning at 4:00 p.m. Pacific Time today, until
11:59 p.m. Pacific Time on December 12, 2018. 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 first quarter of fiscal year 2019 in February 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 first quarter of fiscal year 2019 earnings call
in February 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 first
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 fiscal year 2018 in its annual report on Form 10-K to be filed by
January 2, 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, the tax rate change, and tax restructuring, (vii) the tax impact of repatriation, and (viii) 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, 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 and, as a result of U.S. Tax
Reform, which lowered the U.S. statutory rate from 35% to 21%, we adjusted our normalized annual non-GAAP tax rate from 19% in
fiscal years 2016 and 2017 to 13% for fiscal 2018. 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 Tax Reform could materially change our projections. Notwithstanding the
foregoing, we excluded from the normalized annual non-GAAP tax rate in fiscal year 2017 the impact of $166
million tax expense related to the repatriation of offshore cash and, in fiscal year 2018, certain impacts of U.S. Tax
Reform described above, as such events are unusual and infrequent.
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 December 6, 2018 for additional
information about the measures Synopsys uses to evaluate its core business operations.
Reconciliation of Fourth Quarter and Fiscal Year 2018 Results
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP net income (loss) and
earnings (loss) per share for the periods indicated below.
GAAP to Non-GAAP Reconciliation of Fourth Quarter and Fiscal Year 2018
Results
|
(unaudited and in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
October 31,
|
|
October 31,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
GAAP net income (loss)
|
$ 254,328
|
|
$ (120,082)
|
|
$ 432,518
|
|
$ 136,563
|
Adjustments:
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
35,126
|
|
24,197
|
|
125,664
|
|
107,723
|
Stock compensation
|
37,492
|
|
28,597
|
|
140,032
|
|
108,294
|
Acquisition-related costs
|
1,557
|
|
3,627
|
|
21,179
|
|
9,880
|
Restructuring charges
|
11,028
|
|
5,548
|
|
12,945
|
|
36,586
|
Legal matters
|
-
|
|
(30,400)
|
|
26,000
|
|
7,600
|
Income tax related to transition tax
|
(10,327)
|
|
-
|
|
63,107
|
|
-
|
Income tax related to tax rate change
|
5,439
|
|
-
|
|
51,075
|
|
-
|
Income tax related to tax restructuring
|
(171,979)
|
|
-
|
|
(171,979)
|
|
-
|
Tax impact of repatriation
|
-
|
|
166,152
|
|
-
|
|
166,152
|
Tax adjustments
|
(43,082)
|
|
28,872
|
|
(100,796)
|
|
(43,721)
|
Non-GAAP net income
|
$ 119,582
|
|
$ 106,511
|
|
$ 599,745
|
|
$ 529,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
October 31,
|
|
October 31,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
GAAP net income (loss) per share (1)
|
$ 1.66
|
|
$ (0.80)
|
|
$ 2.82
|
|
$ 0.88
|
Adjustments:
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
0.23
|
|
0.16
|
|
0.82
|
|
0.70
|
Stock compensation
|
0.24
|
|
0.20
|
|
0.91
|
|
0.70
|
Acquisition-related costs
|
0.01
|
|
0.03
|
|
0.14
|
|
0.06
|
Restructuring charges
|
0.07
|
|
0.04
|
|
0.08
|
|
0.24
|
Legal matters
|
-
|
|
(0.20)
|
|
0.17
|
|
0.05
|
Income tax related to transition tax
|
(0.07)
|
|
-
|
|
0.41
|
|
-
|
Income tax related to tax rate change
|
0.04
|
|
-
|
|
0.33
|
|
-
|
Income tax related to tax restructuring
|
(1.12)
|
|
-
|
|
(1.12)
|
|
-
|
Tax impact of repatriation
|
-
|
|
1.07
|
|
-
|
|
1.07
|
Tax adjustments
|
(0.28)
|
|
0.19
|
|
(0.65)
|
|
(0.28)
|
Non-GAAP net income per share(1)
|
$ 0.78
|
|
$ 0.69
|
|
$ 3.91
|
|
$ 3.42
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts: (1)
|
|
|
|
|
|
|
|
Basic - GAAP net loss
|
n/a
|
|
150,448
|
|
n/a
|
|
n/a
|
Diluted - Non-GAAP adjustments & net income
|
153,038
|
|
154,543
|
|
153,393
|
|
154,874
|
|
(1) We provide both basic weighted-average outstanding shares and
fully diluted weighted-average outstanding shares in net income (loss) per share calculation in the reconciliation of
earnings per share amounts. If there is a GAAP net loss in a reporting period, we are required to use basic
weighted-average outstanding shares to compute net loss per share to prevent anti-dilutive effect while we use fully
diluted weighted-average outstanding shares to compute per share non-GAAP adjustments and net
income.
|
Reconciliation of 2019 Targets – ASC 606
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP targets under ASC 606 for
the periods indicated below.
GAAP to Non-GAAP Reconciliation of First Quarter Fiscal Year 2019
Targets (1)
|
(in thousands, except per share amounts)
|
|
|
|
|
|
ASC 606
|
|
Range for Three Months
|
|
Ending January 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP expenses
|
$ 677,000
|
|
$ 693,000
|
Adjustments:
|
|
|
|
Estimated impact of amortization of
intangible assets
|
(28,000)
|
|
(31,000)
|
Estimated impact of stock
compensation
|
(37,000)
|
|
(40,000)
|
Target non-GAAP expenses
|
$ 612,000
|
|
$ 622,000
|
|
|
|
|
|
|
|
|
|
ASC 606
|
|
Range for Three Months
|
|
Ending January 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP earnings per share
|
$ 0.56
|
|
$ 0.64
|
Adjustments:
|
|
|
|
Estimated impact of amortization of intangible assets
|
0.20
|
|
0.18
|
Estimated impact of stock compensation
|
0.26
|
|
0.24
|
Estimated impact of tax adjustments
|
(0.07)
|
|
(0.06)
|
Target non-GAAP earnings per share
|
$ 0.95
|
|
$ 1.00
|
|
|
|
|
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
|
$ 2,787,000
|
|
$ 2,817,000
|
Adjustments:
|
|
|
|
Estimated impact of amortization of
intangible assets
|
(99,000)
|
|
(104,000)
|
Estimated impact of stock
compensation
|
(158,000)
|
|
(163,000)
|
Target non-GAAP expenses
|
$ 2,530,000
|
|
$ 2,550,000
|
|
|
|
|
|
|
|
|
|
ASC 606
|
|
Range for Fiscal Year
|
|
October 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP earnings per share
|
$ 2.80
|
|
$ 2.90
|
Adjustments:
|
|
|
|
Estimated impact of amortization of intangible assets
|
0.79
|
|
0.77
|
Estimated impact of stock compensation
|
0.93
|
|
0.91
|
Estimated impact of tax adjustments
|
(0.32)
|
|
(0.31)
|
Target non-GAAP earnings per share
|
$ 4.20
|
|
$ 4.27
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range)
|
154,500
|
|
154,500
|
|
(1) Synopsys will adopt new revenue recognition guidance ASC 606,
Revenue from Contracts with Customers, at the beginning of fiscal 2019 under the modified retrospective
method.
|
|
(2) Synopsys' first fiscal quarter and fiscal year will end on February 2,
2019 and November 2, 2019, respectively. For presentation purposes, we refer to the closest calendar month
end.
|
Reconciliation of Certain 2019 Comparative Metrics – ASC 605
The following tables reconcile the specific items excluded from GAAP in the calculation of certain ASC 605-based non-GAAP
comparative metrics for the periods indicated below.
GAAP to Non-GAAP Reconciliation of ASC 605 Comparative Metrics
(1)
|
(in thousands, except per share amounts)
|
|
|
|
|
|
ASC 605
|
|
Range for Three Months
|
|
Ending January 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP expenses
|
$ 677,000
|
|
$ 693,000
|
Adjustments:
|
|
|
|
Estimated impact of amortization of
intangible assets
|
(28,000)
|
|
(31,000)
|
Estimated impact of stock
compensation
|
(37,000)
|
|
(40,000)
|
Target non-GAAP expenses
|
$ 612,000
|
|
$ 622,000
|
|
|
|
|
|
ASC 605
|
|
Range for Three Months
|
|
Ending January 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP earnings per share
|
$ 0.60
|
|
$ 0.67
|
Adjustments:
|
|
|
|
Estimated impact of amortization of intangible assets
|
0.20
|
|
0.18
|
Estimated impact of stock compensation
|
0.26
|
|
0.24
|
Estimated impact of tax adjustments
|
(0.07)
|
|
(0.06)
|
Target non-GAAP earnings per share
|
$ 0.99
|
|
$ 1.03
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range)
|
154,500
|
|
154,500
|
|
|
|
|
|
ASC 605
|
|
Range for Fiscal Year
|
|
October 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP expenses
|
$ 2,787,000
|
|
$ 2,817,000
|
Adjustments:
|
|
|
|
Estimated impact of amortization of
intangible assets
|
(99,000)
|
|
(104,000)
|
Estimated impact of stock
compensation
|
(158,000)
|
|
(163,000)
|
Target non-GAAP expenses
|
$ 2,530,000
|
|
$ 2,550,000
|
|
|
|
|
|
ASC 605
|
|
Range for Fiscal Year
|
|
October 31, 2019 (2)
|
|
Low
|
|
High
|
Target GAAP earnings per share
|
$ 3.01
|
|
$ 3.11
|
Adjustments:
|
|
|
|
Estimated impact of amortization of intangible assets
|
0.79
|
|
0.77
|
Estimated impact of stock compensation
|
0.93
|
|
0.91
|
Estimated impact of tax adjustments
|
(0.33)
|
|
(0.32)
|
Target non-GAAP earnings per share
|
$ 4.40
|
|
$ 4.47
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range)
|
154,500
|
|
154,500
|
|
(1) Synopsys will adopt new revenue recognition guidance ASC 606,
Revenue from Contracts with Customers, at the beginning of fiscal 2019 under the modified retrospective method. For
comparison purposes, we provide comparative metrics under old revenue guidance ASC 605, Revenue
Recognition.
|
|
(2) Synopsys' first fiscal quarter and fiscal year will end on February 2,
2019 and November 2, 2019, respectively. 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 first quarter and full fiscal year 2019, their comparative metrics
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, and the expected impact of ASC 606 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: 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; uncertainty in the global economy; fluctuation of our operating results; increased variability
in our revenue due to the adoption of ASC 606; 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; investments 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, 2017 and its latest Quarterly Report on Form 10-Q. The
information provided herein is as of December 5, 2018. 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
|
|
Twelve Months Ended
|
|
October 31,
|
|
October 31,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Revenue:
|
|
|
|
|
|
|
|
Time-based products
|
$ 605,561
|
|
$ 527,821
|
|
$ 2,303,317
|
|
$ 2,021,812
|
Upfront products
|
66,555
|
|
74,894
|
|
357,698
|
|
338,204
|
Maintenance and service
|
122,966
|
|
93,929
|
|
460,043
|
|
364,864
|
Total revenue
|
795,082
|
|
696,644
|
|
3,121,058
|
|
2,724,880
|
Cost of revenue:
|
|
|
|
|
|
|
|
Products
|
113,400
|
|
108,221
|
|
448,430
|
|
413,203
|
Maintenance and service
|
52,760
|
|
42,254
|
|
203,434
|
|
164,872
|
Amortization of intangible assets
|
24,422
|
|
16,389
|
|
84,034
|
|
76,109
|
Total cost of revenue
|
190,582
|
|
166,864
|
|
735,898
|
|
654,184
|
Gross margin
|
604,500
|
|
529,780
|
|
2,385,160
|
|
2,070,696
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
290,875
|
|
244,515
|
|
1,084,822
|
|
908,841
|
Sales and marketing
|
167,325
|
|
154,006
|
|
622,978
|
|
549,248
|
General and administrative
|
63,043
|
|
26,190
|
|
262,560
|
|
196,844
|
Amortization of intangible assets
|
10,704
|
|
7,808
|
|
41,630
|
|
31,614
|
Restructuring charges
|
11,028
|
|
5,548
|
|
12,945
|
|
36,586
|
Total operating expenses
|
542,975
|
|
438,067
|
|
2,024,935
|
|
1,723,133
|
Operating income
|
61,525
|
|
91,713
|
|
360,225
|
|
347,563
|
Other income (expense), net
|
(9,277)
|
|
8,213
|
|
3,318
|
|
35,535
|
Income before income taxes
|
52,248
|
|
99,926
|
|
363,543
|
|
383,098
|
Provision (benefit) for income taxes
|
(202,080)
|
|
220,008
|
|
(68,975)
|
|
246,535
|
Net income
|
$ 254,328
|
|
$ (120,082)
|
|
$ 432,518
|
|
$ 136,563
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
Basic
|
$ 1.71
|
|
$ (0.80)
|
|
$ 2.90
|
|
$ 0.91
|
Diluted
|
$ 1.66
|
|
$ (0.80)
|
|
$ 2.82
|
|
$ 0.88
|
|
|
|
|
|
|
|
|
Shares used in computing per share amounts:
|
|
|
|
|
|
|
|
Basic
|
149,148
|
|
150,448
|
|
149,036
|
|
150,457
|
Diluted
|
153,038
|
|
150,448
|
|
153,393
|
|
154,874
|
|
(1) Synopsys' fourth quarter of fiscal year 2018 and 2017 ended on
November 3, 2018 and October 28, 2017, respectively. For presentation purposes, we refer to the closest calendar month
end.
|
SYNOPSYS, INC.
|
Unaudited Consolidated Balance Sheets (1)
|
(in thousands, except par value amounts)
|
|
|
|
|
|
|
|
|
|
October 31, 2018
|
|
October 31, 2017
|
ASSETS:
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$ 723,115
|
|
$ 1,048,356
|
Accounts receivable, net
|
|
|
554,217
|
|
451,144
|
Inventory
|
|
|
122,407
|
|
61,884
|
Income taxes receivable and prepaid taxes
|
|
|
76,525
|
|
48,257
|
Prepaid and other current assets
|
|
|
67,533
|
|
72,952
|
Total current
assets
|
|
|
1,543,797
|
|
1,682,593
|
Property and equipment, net
|
|
|
309,310
|
|
266,014
|
Goodwill
|
|
|
3,143,249
|
|
2,706,974
|
Intangible assets, net
|
|
|
360,404
|
|
253,843
|
Long-term prepaid taxes
|
|
|
138,312
|
|
20,157
|
Long-term deferred income taxes
|
|
|
404,166
|
|
243,989
|
Other long-term assets
|
|
|
246,736
|
|
222,844
|
Total
assets
|
|
|
$ 6,145,974
|
|
$ 5,396,414
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
$ 578,326
|
|
$ 499,846
|
Accrued income taxes
|
|
|
27,458
|
|
39,811
|
Deferred revenue
|
|
|
1,152,862
|
|
1,064,528
|
Short-term debt
|
|
|
343,769
|
|
9,924
|
Total current
liabilities
|
|
|
2,102,415
|
|
1,614,109
|
Long-term accrued income taxes
|
|
|
50,590
|
|
33,239
|
Long-term deferred revenue
|
|
|
116,859
|
|
83,252
|
Long-term debt
|
|
|
125,535
|
|
134,063
|
Other long-term liabilities
|
|
|
265,560
|
|
252,027
|
Total
liabilities
|
|
|
2,660,959
|
|
2,116,690
|
Stockholders' equity:
|
|
|
|
|
|
Preferred stock, $0.01 par value: 2,000 shares authorized; none
outstanding
|
|
|
-
|
|
-
|
Common stock, $0.01 par value: 400,000 shares authorized;
149,265 and 150,445 shares outstanding, respectively
|
|
|
1,493
|
|
1,505
|
Capital in excess of par value
|
|
|
1,644,830
|
|
1,622,429
|
Retained earnings
|
|
|
2,543,688
|
|
2,143,873
|
Treasury stock, at cost: 7,996 and 6,817 shares,
respectively
|
|
|
(597,682)
|
|
(426,208)
|
Accumulated other comprehensive income (loss)
|
|
|
(113,177)
|
|
(65,979)
|
Total Synopsys
stockholders' equity
|
|
|
3,479,152
|
|
3,275,620
|
Non-controlling interest
|
|
|
5,863
|
|
4,104
|
Total
stockholders' equity
|
|
|
3,485,015
|
|
3,279,724
|
Total
liabilities and stockholders' equity
|
|
|
$ 6,145,974
|
|
$ 5,396,414
|
|
(1) Synopsys' fiscal year 2018 ended on November 3, 2018, and fiscal
year 2017 ended on October 28, 2017. For presentation purposes, we refer to the closest calendar month
end.
|
SYNOPSYS, INC.
|
Unaudited Consolidated Statements of Cash Flows (1)
|
(in thousands)
|
|
|
|
|
|
Year Ended October 31,
|
|
2018
|
|
2017
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
Net income
|
$ 432,518
|
|
$ 136,563
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
Amortization and depreciation
|
209,207
|
|
189,442
|
Stock compensation
|
140,032
|
|
108,294
|
Allowance for doubtful accounts
|
3,368
|
|
2,149
|
(Gain) loss on sale of property and investments
|
(93)
|
|
8
|
Write-down of long-term investments
|
—
|
|
1,300
|
Deferred income taxes
|
(210,310)
|
|
123,052
|
Net changes in operating assets and liabilities, net of acquired assets and
liabilities:
|
|
|
|
Accounts receivable
|
(95,785)
|
|
2,296
|
Inventory
|
(66,509)
|
|
(20,137)
|
Prepaid and other current assets
|
(12,835)
|
|
(8,818)
|
Other long-term assets
|
(25,892)
|
|
(40,236)
|
Accounts payable and accrued liabilities
|
49,043
|
|
137,631
|
Income taxes
|
(103,841)
|
|
19,665
|
Deferred revenue
|
105,329
|
|
(16,644)
|
Net cash provided by operating activities
|
424,232
|
|
634,565
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
Proceeds from sales and maturities of short-term investments
|
12,449
|
|
295,633
|
Purchases of short-term investments
|
-
|
|
(155,098)
|
Proceeds from sales of long-term investments
|
494
|
|
839
|
Purchases of long-term investments
|
(3,561)
|
|
-
|
Proceeds from sales of property and equipment
|
1,662
|
|
-
|
Purchases of property and equipment
|
(98,976)
|
|
(70,328)
|
Cash paid for acquisitions and intangible assets, net of cash
acquired
|
(652,643)
|
|
(259,202)
|
Capitalization of software development costs
|
(2,950)
|
|
(3,226)
|
Other
|
-
|
|
2,100
|
Net cash used in investing activities
|
(743,525)
|
|
(189,282)
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
Proceeds from credit facility
|
620,635
|
|
320,000
|
Repayment of debt
|
(295,313)
|
|
(380,625)
|
Issuances of common stock
|
123,829
|
|
126,337
|
Payments for taxes related to net share settlement of equity
awards
|
(45,772)
|
|
(36,730)
|
Purchase of equity forward contract
|
-
|
|
(20,000)
|
Purchases of treasury stock
|
(400,000)
|
|
(380,000)
|
Other
|
1,759
|
|
(2,102)
|
Net cash provided by (used in) financing activities
|
5,138
|
|
(373,120)
|
Effect of exchange rate changes on cash and cash equivalents
|
(11,086)
|
|
(427)
|
Net change in cash and cash equivalents
|
(325,241)
|
|
71,736
|
Cash and cash equivalents, beginning of the year
|
1,048,356
|
|
976,620
|
Cash and cash equivalents, end of the period
|
$ 723,115
|
|
$1,048,356
|
|
(1) Synopsys' fiscal year 2018 ended on November 3, 2018, and fiscal
year 2017 ended on October 28, 2017. For presentation purposes, we refer to the closest calendar month
end.
|
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-fourth-quarter-and-fiscal-year-2018-300760850.html
SOURCE Synopsys, Inc.