EX-99.1 2 a04-9617_1ex99d1.htm EX-99.1

Exhibit 99.1

 

INVESTOR CONTACT

Minaxi Patel

Synopsys, Inc.

650-584-1901

 

EDITORIAL CONTACT:

Yvette Huygen

Synopsys, Inc.

650-584-4547

 

Synopsys Posts Financial Results for

Third Quarter of Fiscal 2004

 

MOUNTAIN VIEW, Calif. August 18, 2004 – Synopsys, Inc. (Nasdaq:  SNPS), the world leader in semiconductor design software, today reported results for its third quarter ended July 31, 2004.

 

For the third quarter of fiscal 2004, Synopsys reported revenue of $281.7 million, a 6% decrease compared to revenue of $300.4 million for the third quarter of fiscal 2003.  For the nine-month period ended July 31, 2004, revenue was $861.5 million compared to revenue of $860.5 million for the same period in 2003.

 

GAAP Results

On a generally accepted accounting principles (GAAP) basis, for the third quarter of fiscal 2004, net income was $41.8 million, or $0.26 per share, compared to net income of $48.5 million, or $0.30 per share, for the third quarter of fiscal 2003.  GAAP net income for the nine-month period ended July 31, 2004 was $102.7 million, or $0.63 per share, compared to $105.1 million, or $0.67 per share, for the same period in fiscal 2003.

 

1



 

Non-GAAP Results

On a non-GAAP basis, net income was $53.2 million, or $0.33 per share, for the third quarter of fiscal 2004 compared to non-GAAP net income of $66.9 million, or $0.41 per share, for the third quarter of fiscal 2003.  Non-GAAP net income for the nine-month period ended July 31, 2004 was $164.6 million, or $1.01 per share, compared to $180.5 million, or $1.15 per share, for the same period in fiscal 2003.

 

A description of the items excluded from non-GAAP results and a reconciliation of GAAP and non-GAAP results are contained in the section entitled “GAAP Reconciliation” below. Per share data for the periods presented reflects Synopsys’ two-for-one stock split completed on September 23, 2003.

 

Third Quarter Business Environment

“Clearly, our third quarter was tough, mainly due to lower-than-expected bookings for upfront licenses, with several contracts being pushed out very late in the quarter,” said Aart de Geus, Chairman and Chief Executive Officer.  “In July, customers became markedly more cautious about extending existing commitments and spending cash, particularly impacting our upfront bookings, which under our model require front-loaded payment terms.  Recent announcements in the industry of lower earnings and reduced forecasts suggest continued caution on customer spending.  This caution, and the fact that we anticipate 2005 will be a relatively low renewal year for Synopsys, will reduce our bookings expectations for fiscal 2005.”

 

Against this backdrop, with new technology rolling out this year and accelerating in 2005, and with the advantage of a strong existing backlog, we have decided to move Synopsys immediately towards a maximally subscription-based license model,” continued Dr. de Geus. “We believe this further transition offers the best opportunity to preserve the value of our new technology, aggressively pursue competitive displacements, decrease end-of-quarter uncertainty, and more flexibly offer customers complete, differentiated solutions to match their current needs.  Moving away from upfront licenses will in the near-term lower our fourth quarter, fiscal 2004 and fiscal 2005 revenue expectations, but we believe it is the right action to put Synopsys on the strongest long-term footing.”

 

2



 

2004 Financial Targets

Synopsys also announced its operating model targets for the fourth quarter of fiscal 2004 and revised targets for the full fiscal year.  These targets reflect Synopsys’ expectations of a shift in the mix of license revenues during the fourth quarter.

 

Fourth Quarter of Fiscal 2004 Targets:

                  Revenue:  $220 million - $240 million

                  Non-GAAP expenses:  $222 million - $232 million

                  Other income and expense:  ($1.5) million – $1.5 million

                  Fully diluted outstanding shares:  150 million - 158 million

                  Tax rate applied in net income calculations:  31%

                  Non-GAAP earnings:  $0.00 - $0.04 per share

                  Revenue from backlog:  over 90% of revenue target

 

Revised Fiscal 2004 Targets:

                  Revenue:  $1.08 billion - $1.1 billion

                  Non-GAAP expenses:  $846 million - $856 million

                  Fully diluted outstanding shares:  158 million - 162 million

                  Non-GAAP earnings:  $1.01 - $1.05 per share

 

Synopsys’ orders for the year are expected to be below its previous target of $1.4 billion.  Synopsys is not providing a new total orders target for fiscal 2004 or an updated target for upfront orders as a percentage of product orders for the year.  Both of these metrics will be materially affected, more so than in other quarters, by the timing of completion of certain agreements currently being negotiated. Synopsys intends to report on its orders results for the year when it reports its fourth quarter results.

 

3



 

Preliminary Fiscal 2005 Financial Targets

 

Synopsys’ preliminary operating model targets for fiscal 2005 are as follows:

                  Orders:  approximately $900 million

                  Revenue:  approximately $940 million

                  Non-GAAP earnings:  $0.28 - $0.38 per share

 

The fourth quarter, full-year fiscal 2004 and preliminary fiscal 2005 financial targets constitute forward-looking information based on current expectations.  For a discussion of factors that could cause actual results to differ materially from these targets, see the section entitled “Forward-Looking Statements” below.

 

GAAP Reconciliation

Non-GAAP net income consists of GAAP net income excluding, to the extent incurred in a particular quarter, amortization of intangible assets and deferred stock compensation, in-process research and development charges, integration and other acquisition-related expenses and facilities and workforce realignment charges. Intangible assets consist primarily of purchased technology, contract rights intangible, customer-installed base/relationships, trademarks and tradenames, covenants not to compete and customer backlog.  Non-GAAP net income is reduced by the amount of additional taxes that Synopsys would accrue if it used non-GAAP results instead of GAAP results to calculate Synopsys’ tax liability.

 

Synopsys’ management evaluates and makes operating decisions primarily based on the bookings and revenues of its core software and services business operations and the direct, ongoing and recurring costs of those operations such as cost of revenues and research and development, sales and marketing and general and administrative expenses.  Management does not believe amortization of intangible assets and deferred stock compensation, in-process research and development charges, integration and other acquisition-related expenses and facilities and workforce realignment charges are ordinary, ongoing and recurring operating charges for Synopsys’ core software and services business operations.  Therefore, management calculates the non-GAAP financial measures used in this earnings release excluding these charges and uses these non-GAAP financial measures to enable it

 

4



 

to analyze further and more consistently the period-to-period financial performance of its core business operations.  Management believes that, although it is important for investors to understand GAAP measures, providing investors with these non-GAAP measures gives them additional important information to enable them to assess, in a way management assesses, Synopsys’ current and future continuing operations.

 

5



 

Reconciliation of Third Quarter Results

 

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP results for the periods indicated below:

 

Income Statement Reconciliation

 

 

 

Three Months Ended
July 31,

 

Nine Months Ended
July 31,

 

(in thousands)

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

$

41,828

 

$

48,475

 

$

102,719

 

$

105,149

 

Amortization of intangible assets and deferred stock compensation

 

34,092

 

33,077

 

102,927

 

95,338

 

Merger termination fee

 

 

 

10,000

 

 

In process research and development

 

 

1,600

 

 

19,850

 

Realignment charges, net of those settled at a lower cost than estimated

 

 

 

513

 

 

Collection of acquired accounts receivable originally assumed uncollectable

 

 

(3,000

)

 

(3,000

)

Pre-merger liabilities settled at a lower cost than estimated

 

 

(616

)

 

(616

)

Tax effect

 

(22,692

)

(12,652

)

(51,525

)

(36,179

)

Non-GAAP net income

 

$

53,228

 

$

66,884

 

$

164,634

 

$

180,542

 

 

Income Statement Reconciliation Per Share

 

 

 

Three Months Ended
July 31,

 

Nine Months Ended
July 31,

 

(in thousands, except per share data)

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings per share

 

$

0.26

 

$

0.30

 

$

0.63

 

0.67

 

Amortization of intangible assets and deferred stock compensation

 

0.21

 

0.20

 

0.63

 

0.61

 

Merger termination fee

 

 

 

0.06

 

 

In process research and development

 

 

0.01

 

 

0.13

 

Realignment charges, net of those settled at a lower cost than estimated

 

 

 

 

 

Collection of acquired accounts receivable originally assumed uncollectable

 

 

(0.02

)

 

(0.02

)

Pre-merger liabilities settled at a lower cost than estimated

 

 

 

 

 

Tax effect

 

(0.14

)

(0.08

)

(0.31

)

(0.24

)

Non-GAAP earnings per share

 

$

0.33

 

$

0.41

 

$

1.01

 

$

1.15

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculation

 

160,346

 

162,696

 

162,638

 

156,320

 

 

6



 

Reconciliation of Estimated Target Operating Results

 

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP results for the periods indicated below:

 

Non-GAAP Target Expenses Reconciliation

 

 

 

Range for Three Months
Ending October 31, 2004

 

(in thousands)

 

Low

 

High

 

GAAP target expenses

 

$

256,000

 

$

268,000

 

Impact of amortization of intangible assets and deferred stock compensation

 

(34,000

)

(35,000

)

Impact of known facility realignment charges

 

 

(1,000

)

Non-GAAP target expenses

 

$

222,000

 

$

232,000

 

 

Non-GAAP Target Expenses Reconciliation

 

 

 

Range for Fiscal Year
Ending October 31, 2004

 

(in thousands)

 

Low

 

High

 

GAAP target expenses

 

$

993,000

 

$

1,006,000

 

Merger termination fee

 

(10,000

)

(10,000

)

Estimated impact of amortization of intangible assets and deferred stock compensation

 

(137,000

)

(138,000

)

Estimated impact of known facility realignment charges

 

 

(2,000

)

Non-GAAP Target Expenses

 

$

846,000

 

$

856,000

 

 

Information regarding Target Earnings Per Share

 

 

 

Range for Three Months
Ending October 31, 2004

 

(in thousands, except per share data)

 

Low

 

High

 

 

 

 

 

 

 

GAAP target earnings per share

 

$

(0.15

)

$

(0.12

)

Impact of amortization of intangible assets and deferred stock compensation per share, net of tax effect

 

0.15

 

0.16

 

Impact of facility realignment charges per share, net of tax effect

 

 

 

Non-GAAP target earnings per share

 

$

 

$

0.04

 

 

 

 

 

 

 

Shares used in calculation (midpoint of target range)

 

154,000

 

154,000

 

 

7



 

Information regarding Target Earnings Per Share

 

 

 

Range for Fiscal Year
Ending October 31, 2004

 

(in thousands, except per share data)

 

Low

 

High

 

 

 

 

 

 

 

GAAP target earnings per share

 

$

0.41

 

$

0.43

 

Impact of amortization of intangible assets and deferred stock compensation per share, net of tax effect

 

0.59

 

0.60

 

Impact of facility realignment charges per share, net of tax effect

 

0.01

 

0.02

 

Non-GAAP target earnings per share

 

$

1.01

 

$

1.05

 

 

 

 

 

 

 

Shares used in calculation (midpoint of target range)

 

160,000

 

160,000

 

 

Information regarding Target Earnings Per Share

 

 

 

Range for Fiscal Year
Ending October 31, 2005

 

(in thousands, except per share data)

 

Low

 

High

 

 

 

 

 

 

 

Preliminary GAAP target earnings per share

 

$

(0.16

)

$

(0.07

)

Impact of amortization of intangible assets and deferred stock compensation per share, net of tax effect

 

0.44

 

0.45

 

Preliminary non-GAAP target earnings per share

 

$

0.28

 

$

0.38

 

 

 

 

 

 

 

Shares used in calculation

 

154,000

 

154,000

 

 

Additional Financial Information Available on Synopsys Website

In connection with the issuance of this earnings release, Synopsys is making available to investors supplemental financial information, which can be found on Synopsys’ website at http://www.synopsys.com/corporate/invest/finsupp/q304.pdf. Synopsys currently intends to provide this information on a quarterly basis.

 

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 http://www.synopsys.com/corporate/invest/invest.html.  A recording of the call will be available by calling 1-800-288-8976 (612-332-0226 for international callers), access code 741248, beginning at 5:30 p.m. Pacific Time today.  A webcast replay will also be available at http://www.synopsys.com/corporate/invest/invest.html from

 

8



 

approximately 5:30 p.m. Pacific Time today through the time of the announcement of Synopsys’ results for the fourth quarter of fiscal 2004 in December 2004.  Finally, Synopsys will post copies of the prepared remarks of Aart de Geus, Chairman and Chief Executive Officer, and Steve Shevick, Chief Financial Officer, on its website at http://www.synopsys.com/corporate/invest/invest.html following the call.

 

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 represent Synopsys’ expectations and beliefs as of the date of this release only.  Although this release, copies of the prepared remarks of the CEO and CFO made during the call and the financial supplement will remain available on Synopsys’ website through the date of the fourth quarter earnings call in December 2004, 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 2004 or comment to analysts or investors on, or otherwise update, the targets given in this earnings release until it releases such results in December 2004.  Furthermore, Synopsys is under no obligation to (and expressly disclaims any such obligation to) update or alter any of the forward-looking statements made in this earnings release, the conference call or the financial supplement whether as a result of new information, future events or otherwise unless required by law.

 

Availability of Final Financial Statements

Synopsys will include final financial statements for the third quarter of fiscal 2004 in its Quarterly Report on Form 10-Q to be filed in September 2004.

 

About Synopsys

Synopsys, Inc. (Nasdaq:  SNPS) is the world leader in electronic design automation (EDA) software for semiconductor design. The company delivers technology-leading semiconductor design and verification platforms and IC manufacturing software products to the global electronics market, enabling the development and production of complex systems-on-chips (SoCs). Synopsys also provides intellectual property and design services

 

9



 

to simplify the design process and accelerate time-to-market for its customers. Synopsys is headquartered in Mountain View, California and has offices in more than 60 locations throughout North America, Europe, Japan and Asia. Visit Synopsys online at http://www.synopsys.com/.

 

Forward-Looking Statements

The statements made in this press release regarding projected or expected future events or financial results in the sections entitled “Third Quarter Business Environment”, “Fiscal 2004 Financial Targets”, “Preliminary Fiscal 2005 Financial Targets” and “GAAP Reconciliation” are forward-looking statements within the meaning of the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934.  Actual results could differ materially from those described by these statements due to a number of uncertainties, including but not limited to the risk of:

 

                  continued weakness or continued budgetary caution in the semiconductor or electronic systems industries;

 

                  lower-than-expected research and development spending by semiconductor and electronic systems companies;

 

                  lower-than-anticipated purchases or delays in purchases of software or consulting services by Synopsys’ customers, including delays in the renewal, or non-renewal, of Synopsys’ license arrangements with major customers;

 

                  unexpected changes in the mix of time-based licenses and upfront licenses;

 

                  lower-than-expected bookings of licenses on which revenue is recognized upfront;

 

                  lower-than-anticipated new IC design starts;

 

                  competition in the market for Synopsys’ products and services;

 

                  failure to continue to improve Synopsys’ existing products;

 

                  failure to successfully develop additional intellectual property blocks for its IP business or to develop and integrate its design for manufacturing products;

 

                  difficulties in the ongoing integration of the products and operations of acquired companies or assets into Synopsys’ products and operations;

 

10



 

                  adverse variations from currently projected customer payment terms; and

 

                  downward pressure on maintenance orders, adversely affecting Synopsys’ future level of service revenue.

 

In addition, Synopsys’ actual expenses and earnings per share on a GAAP basis for the fourth quarter of fiscal 2004 and actual earnings per share on a GAAP basis for the full fiscal years 2004 and 2005 could differ materially from the targets stated under “Fiscal 2004 Financial Targets” and “Preliminary Fiscal 2005 Financial Targets”  above for a number of reasons, including (i) a determination by Synopsys that any portion of its intangible assets have become impaired, (ii) changes in deferred stock compensation expenses caused by employee terminations, and (iii) integration and other acquisition-related expenses, amortization of additional intangible assets and deferred stock compensation associated with future acquisitions, if any.

 

For further discussion of these and other factors that may cause results to differ from those projected in this release, readers are referred to the reports Synopsys has filed with the Securities and Exchange Commission, and available at www.sec.gov, specifically the section contained in Part I, Item 2 of Synopsys’ Quarterly Report on Form 10-Q for the second quarter of fiscal 2004 filed with the Commission on June 10, 2004 entitled “Factors That May Affect Future Results.”

 

#######

 

Synopsys is a registered trademark of Synopsys, Inc. All other trademarks mentioned in this release are the intellectual property of their respective owners.

 

11



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Statements of Income (1)

(in thousands, except per share data)

 

 

 

Three Months Ended July 31, 2004 (2)

 

Three Months Ended July 31, 2003 (2)

 

 

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Upfront license

 

$

62,352

 

 

$

62,352

 

$

74,709

 

 

$

74,709

 

Time-based license

 

164,398

 

 

164,398

 

160,875

 

 

160,875

 

Service

 

54,931

 

 

54,931

 

64,782

 

 

64,782

 

Total revenue

 

281,681

 

 

281,681

 

300,366

 

 

300,366

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Upfront license

 

3,277

 

 

3,277

 

3,536

 

 

3,536

 

Time-based license

 

15,550

 

 

15,550

 

13,792

 

 

13,792

 

Service

 

19,929

 

 

19,929

 

16,974

 

 

16,974

 

Amortization of intangible assets and deferred stock compensation

 

25,562

 

(25,562

)

 

23,856

 

(23,856

)

 

Total cost of revenue

 

64,318

 

(25,562

)

38,756

 

58,158

 

(23,856

)

34,302

 

Gross margin

 

217,363

 

25,562

 

242,925

 

242,208

 

23,856

 

266,064

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

68,471

 

 

68,471

 

70,716

 

 

70,716

 

Sales and marketing

 

70,395

 

 

70,395

 

78,189

 

 

78,189

 

General and administrative

 

28,194

 

 

28,194

 

19,763

 

3,000

 

22,763

 

In-process research and development

 

 

 

 

1,600

 

(1,600

)

 

Amortization of intangible assets and deferred stock compensation

 

8,530

 

(8,530

)

 

9,221

 

(9,221

)

 

Total operating expenses

 

175,590

 

(8,530

)

167,060

 

179,489

 

(7,821

)

171,668

 

Operating income

 

41,773

 

34,092

 

75,865

 

62,719

 

31,677

 

94,396

 

Other income, net

 

1,277

 

 

1,277

 

5,307

 

(616

)

4,691

 

Income before provision for income taxes

 

43,050

 

34,092

 

77,142

 

68,026

 

31,061

 

99,087

 

Provision for income taxes

 

1,222

 

22,692

 

23,914

 

19,551

 

12,652

 

32,203

 

Net income

 

$

41,828

 

$

11,400

 

$

53,228

 

$

48,475

 

$

18,409

 

$

66,884

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.27

 

 

 

$

0.34

 

$

0.32

 

 

 

$

0.44

 

Weighted-average common shares

 

155,199

 

 

 

155,199

 

153,240

 

 

 

153,240

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.26

 

 

 

$

0.33

 

$

0.30

 

 

 

$

0.41

 

Weighted-average common shares and equivalents

 

160,346

 

 

 

160,346

 

162,696

 

 

 

162,696

 

 


(1)          Synopsys’ fiscal year and third quarter ends on the Saturday nearest to October 31 and July 31, respectively.  For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

(2)          All common share and per share data for all periods presented are adjusted to reflect Synopsys’ two-for-one stock split completed on September 23, 2003.

 

12



 

 

 

Nine Months Ended July 31, 2004 (2)

 

Nine Months Ended July 31, 2003 (2)

 

 

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Upfront license

 

$

197,654

 

 

$

197,654

 

$

211,229

 

 

$

211,229

 

Time-based license

 

497,942

 

 

497,942

 

450,165

 

 

450,165

 

Service

 

165,953

 

 

165,953

 

199,136

 

 

199,136

 

Total revenue

 

861,549

 

 

861,549

 

860,530

 

 

860,530

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Upfront license

 

17,473

 

197

 

17,670

 

11,134

 

 

11,134

 

Time-based license

 

31,305

 

 

31,305

 

40,050

 

 

40,050

 

Service

 

65,043

 

111

 

65,154

 

56,744

 

 

56,744

 

Amortization of intangible assets and deferred stock compensation

 

76,517

 

(76,517

)

 

68,959

 

(68,959

)

 

Total cost of revenue

 

190,338

 

(76,209

)

114,129

 

176,887

 

(68,959

)

107,928

 

Gross margin

 

671,211

 

76,209

 

747,420

 

683,643

 

68,959

 

752,602

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

208,944

 

754

 

209,698

 

206,597

 

 

206,597

 

Sales and marketing

 

216,026

 

580

 

216,606

 

230,397

 

 

230,397

 

General and administrative

 

95,805

 

(12,155

)

83,650

 

66,554

 

3,000

 

69,554

 

In-process research and development

 

 

 

 

19,850

 

(19,850

)

 

Amortization of intangible assets and deferred stock compensation

 

26,410

 

(26,410

)

 

26,379

 

(26,379

)

 

Total operating expenses

 

547,185

 

(37,231

)

509,954

 

549,777

 

(43,229

)

506,548

 

Operating income

 

124,026

 

113,440

 

237,466

 

133,866

 

112,188

 

246,054

 

Other (expense) income, net

 

1,133

 

 

1,133

 

22,032

 

(616

)

21,416

 

Income before provision for income taxes

 

125,159

 

113,440

 

238,599

 

155,898

 

111,572

 

267,470

 

Provision for income taxes

 

22,440

 

51,525

 

73,965

 

50,749

 

36,179

 

86,928

 

Net income

 

$

102,719

 

$

61,915

 

$

164,634

 

$

105,149

 

$

75,393

 

$

180,542

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.66

 

 

 

$

1.06

 

$

0.70

 

 

 

$

1.20

 

Weighted-average common shares

 

155,437

 

 

 

155,437

 

150,008

 

 

 

150,008

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share

 

$

0.63

 

 

 

$

1.01

 

$

0.67

 

 

 

$

1.15

 

Weighted-average common shares and equivalents

 

162,638

 

 

 

162,638

 

156,320

 

 

 

156,320

 

 


(1)          Synopsys’ fiscal year and third quarter ends on the Saturday nearest to October 31 and July 31, respectively. For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

(2)          All common share and per share data for all periods presented are adjusted to reflect Synopsys’ two-for-one stock split completed on September 23, 2003.

 

13



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Balance Sheets (1)

(in thousands)

 

 

 

July 31, 2004

 

October 31, 2003

 

ASSETS:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

499,234

 

$

524,308

 

Short-term investments

 

200,111

 

174,049

 

Total cash, cash equivalents and short-term investments

 

699,345

 

698,357

 

Accounts receivable, net of allowances of $7,848 and $8,295, respectively

 

143,006

 

200,998

 

Deferred income taxes

 

243,106

 

248,425

 

Income taxes receivable

 

49,223

 

72,124

 

Prepaid expenses and other current assets

 

30,081

 

19,302

 

Total current assets

 

1,164,761

 

1,239,206

 

Property and equipment, net

 

180,081

 

184,313

 

Long-term investments

 

13,458

 

8,595

 

Goodwill

 

570,047

 

550,732

 

Intangible assets, net

 

213,155

 

285,583

 

Other assets

 

80,054

 

38,924

 

Total assets

 

$

2,221,556

 

$

2,307,353

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

159,407

 

$

204,226

 

Accrued income taxes

 

182,569

 

201,855

 

Deferred revenue

 

385,302

 

398,878

 

Total current liabilities

 

727,278

 

804,959

 

Deferred compensation and other liabilities

 

51,521

 

47,390

 

Long-term deferred revenue

 

29,215

 

21,594

 

Stockholders’ equity (2):

 

 

 

 

 

Common stock, $0.01 par value; 400,000 shares authorized; 154,779 and 155,837 shares outstanding, respectively

 

1,548

 

1,560

 

Additional paid-in capital

 

1,240,384

 

1,198,421

 

Retained earnings

 

249,844

 

251,979

 

Treasury stock, at cost; 2,350 and 662 shares, respectively

 

(74,834

)

(20,733

)

Deferred stock compensation

 

(3,543

)

(7,170

)

Accumulated other comprehensive income

 

143

 

9,353

 

Total stockholders’ equity

 

1,413,542

 

1,433,410

 

Total liabilities and stockholders’ equity

 

$

2,221,556

 

$

2,307,353

 

 


(1)          Synopsys’ fiscal year and third quarter ends on the Saturday nearest to October 31 and July 31, respectively.  For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

(2)          All common share and per share data for all periods presented are adjusted to reflect Synopsys’ two-for-one stock split completed on September 23, 2003.

 

14



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Statements of Cash Flows (1)

(in thousands)

 

 

 

Three Months Ended July 31,

 

Nine Months Ended July 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Net income

 

$

41,828

 

$

48,475

 

$

102,719

 

$

105,149

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Amortization and depreciation

 

48,258

 

46,898

 

144,530

 

137,773

 

Deferred taxes

 

 

 

 

 

In-process research and development

 

 

1,600

 

 

19,850

 

Write-down of long-term investments

 

 

1,877

 

1,901

 

3,942

 

Tax benefit associated with stock options

 

 

 

 

3,226

 

Deferred rent

 

71

 

209

 

 

1,560

 

Provision for doubtful accounts and sales returns

 

(2,000

)

(4,000

)

 

(1,577

)

Net change in unrecognized gains and losses on foreign exchange contracts

 

(3,458

)

(3,637

)

(11,142

)

15,640

 

Gain on sale of short- and long-term investments

 

(111

)

(8,098

)

(867

)

(20,568

)

Net changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

79,865

 

47,944

 

58,134

 

6,379

 

Income taxes receivable

 

(1

)

 

22,795

 

2,038

 

Prepaid expenses and other current assets

 

3,255

 

(8,485

)

(10,779

)

(7,391

)

Other assets

 

(2,230

)

20,870

 

(13,449

)

18,535

 

Accounts payable and accrued liabilities

 

1,252

 

10,545

 

(49,042

)

(54,888

)

Accrued income taxes

 

900

 

(2,921

)

(19,286

)

2,156

 

Deferred revenue

 

(37,366

)

(29,393

)

(6,097

)

33,500

 

Deferred compensation

 

211

 

3,369

 

11,053

 

7,992

 

Net cash provided by operating activities

 

130,474

 

125,253

 

230,470

 

273,316

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

262,330

 

66,030

 

795,643

 

179,829

 

Purchases of short-term investments

 

(305,556

)

(84,853

)

(821,655

)

(219,099

)

Proceeds from sale of long-term investments

 

112

 

13,775

 

412

 

32,006

 

Purchases of long-term investments

 

(4,890

)

 

(6,144

)

(800

)

Purchases of property and equipment, net

 

(10,944

)

(13,838

)

(35,073

)

(33,543

)

Cash paid for acquisitions, net of cash received

 

(915

)

(5,283

)

(39,730

)

(167,744

)

Capitalization of software development costs

 

(685

)

(654

)

(2,056

)

(1,962

)

Net cash used in investing activities

 

(60,548

)

(24,823

)

(108,603

)

(211,313

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

Proceeds from credit facility

 

 

 

200,000

 

 

Payments on credit facility

 

 

 

(200,000

)

 

Issuances of common stock

 

23,896

 

216,269

 

141,892

 

279,688

 

Purchases of treasury stock

 

(49,998

)

(158,855

)

(288,336

)

(226,650

)

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by financing activities

 

(26,102

)

57,414

 

(146,444

)

53,038

 

Effect of exchange rate changes on cash

 

(713

)

(382

)

(497

)

(1,337

)

Net decrease in cash and cash equivalents

 

43,111

 

157,462

 

(25,074

)

113,704

 

Cash and cash equivalents, beginning of period

 

456,123

 

268,822

 

524,308

 

312,580

 

Cash and cash equivalents, end of period

 

$

499,234

 

$

426,284

 

$

499,234

 

$

426,284

 

 


(1)   Synopsys’ fiscal year and third quarter ends on the Saturday nearest to October 31 and July 31, respectively.  For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

15