EX-99.1 2 a05-21031_1ex99d1.htm EXHIBIT 99

Exhibit 99.1

 

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

 

EDITORIAL CONTACT:

Yvette Huygen

Synopsys, Inc.

650-584-4547

 

Synopsys Posts Financial Results for

Fourth Quarter and Full-Year Fiscal 2005

 

MOUNTAIN VIEW, Calif. November 30, 2005 – Synopsys, Inc. (Nasdaq:  SNPS), a world leader in semiconductor design software, today reported results for its fourth quarter and fiscal year ended October 31, 2005.

 

For the fourth quarter of fiscal 2005, Synopsys reported revenue of $254.8 million, an 11 percent increase compared to $230.6 million for the fourth quarter of fiscal 2004.  Revenue for fiscal year 2005 was $991.9 million, a decrease of 9 percent from the $1.09 billion in fiscal 2004.  Lower revenue in fiscal 2005 reflects the company’s shift to an almost fully ratable license model initiated in the fourth quarter of fiscal 2004, under which more than 90 percent of the company’s license revenue is recognized over time rather than upfront in the quarter shipped.  As a result, in the fourth quarter approximately 92 percent of revenue came from backlog.

 

“We had an excellent quarter to complete our fiscal year, with business above target in all product areas, technology indicators consistently strong and sound financial execution.  We have a solid foundation for continued growth in fiscal 2006,” said Aart de Geus, chairman and chief executive officer of Synopsys.

 

1



 

GAAP Results

 

On a generally accepted accounting principles (GAAP) basis, net loss for the fourth quarter of fiscal 2005 was ($11.1) million, or ($0.08) per share, compared to net loss of ($28.4) million, or ($0.19) per share, for the fourth quarter of fiscal 2004.

 

GAAP net loss for the fiscal year ended October 31, 2005 was ($13.1) million, or ($0.09) per share, compared to net income of $74.3 million, or $0.46 per share, for fiscal 2004.

 

Non-GAAP Results

 

On a non-GAAP basis, net income for the fourth quarter of fiscal 2005 was $14.9 million, or $0.10 per share, compared to non-GAAP net income of $1.8 million, or $0.01 per share, for the fourth quarter of fiscal 2004.

 

Non-GAAP net income for the fiscal year ended October 31, 2005 was $57.5 million, or $0.39 per share, compared to $166.4 million, or $1.04 per share, for fiscal year 2004.

 

Non-GAAP net income consists of GAAP net income excluding, to the extent incurred in a particular quarter or period, amortization of intangible assets and deferred stock compensation, in-process research and development charges, integration and other acquisition-related expenses, facilities and workforce realignment charges, and other significant items which, in the opinion of management are extraordinary.  See “GAAP Reconciliation – Reconciliation of Fourth Quarter and Full-Fiscal Year End Results” table below.  Fourth quarter and fiscal 2005 non-GAAP net income excludes approximately $11 million incremental tax expense related to the Company’s repatriation of $360 million in cash from its international subsidiaries.  The decreases in GAAP and non-GAAP net income in fiscal year 2005 were due primarily to lower revenues as a result of Synopsys’ shift to a more than 90 percent ratable license model.

 

2



 

Financial Targets

 

Synopsys also announced its operating model targets for the first quarter and full fiscal year 2006.  These targets constitute forward-looking information and are based on current expectations.  The non-GAAP targets exclude the impact of option expensing required by SFAS 123R, which the Company is required to adopt beginning in the first quarter of fiscal 2006.  For a discussion of factors that could cause actual results to differ materially from these targets, see “Forward-Looking Statements” below.

 

First Quarter of Fiscal 2006 Targets:

 

      Revenue: $254 million - $262 million

      GAAP expenses: $257 million - $270 million

      Non-GAAP expenses: $225 million - $235 million

      Other income and expense: $0 million – $4 million

      Fully diluted outstanding shares: 144 million - 150 million

      Tax rate applied in non-GAAP net income calculations: 31 percent

      GAAP (loss) earnings: $(0.04) - $0.02 per share

      Non-GAAP earnings: $0.13 - $0.17 per share

      Revenue from backlog:  more than 95 percent

 

Full-Year Fiscal Year 2006 Targets 

 

      Revenue: $1,055 million - $1,085 million

      Fully diluted outstanding shares: 144 million - 150 million

      Tax rate applied in non-GAAP net income calculations: 31 percent

      GAAP earnings: $0.08 - $0.21 per share

      Non-GAAP earnings: $0.65 - $0.73 per share

      GAAP cash flow from operations:  greater than $175 million

 

3



 

GAAP Reconciliation

 

Synopsys management evaluates and makes operating decisions about the Company’s business operations primarily based on the bookings, revenue and direct, ongoing and recurring costs of those operations.  Management does not believe amortization of intangible assets and deferred stock compensation, in-process research and development charges, integration and other acquisition-related expenses, equity plan-related compensation expenses, facilities and workforce realignment charges and other significant extraordinary items are ongoing and recurring operating costs of its core software, intellectual property and service business operations.  Therefore, management adjusts the following GAAP financial measures included in this earnings release to exclude such costs, to the extent incurred in a particular quarter: total cost of revenue, gross margin, total operating expenses, operating (loss) income, (loss) income before (benefit from) provision for income taxes, (benefit from) provision for income taxes, net (loss) income and net (loss) income per share.

 

For each such measure, excluding these costs provides management with more consistent, comparable information about the Company’s core profitability.  For example, since the Company does not acquire businesses on a predictable cycle, management would have difficulty evaluating the Company’s profitability as measured by gross margin, operating margin, income before taxes and net income on a period-to-period basis unless it excluded acquisition-related charges.  Similarly, the Company does not undertake significant restructuring or realignments on a regular basis, and, as a result, excludes associated charges in order to enable better and more consistent evaluations of the Company’s operating expenses before and after such actions are taken.  Management also uses these measures to help it make budgeting decisions, for example, as between product development expenses (which affect cost of revenue and gross margin) and research and development, sales and marketing and general and administrative expenses (which affect operating expenses and operating margin).  Finally, the availability of such information helps management track performance to both internal and externally communicated financial targets and to its competitors’ operating results.

 

4



 

Management recognizes that the use of these non-GAAP measures has certain limitations, including the fact that management must exercise judgment in determining whether certain types of charges, such as those relating to workforce reductions executed in the ordinary course, should be excluded from non-GAAP results.   However, 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.

 

Reconciliation of Fourth Quarter and Full-Fiscal Year End Results

 

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP earnings per share and non-GAAP expenses for the fourth quarter and fiscal year 2005.

 

GAAP to Non-GAAP Reconciliation of Fourth Quarter and Fiscal Year Results

 

Income Statement Reconciliation

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

October 31,

 

October 31,

 

(in thousands)

 

2005

 

2004

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

GAAP net (loss) income

 

$

(11,141

)

$

(28,382

)

$

(13,144

)

$

74,337

 

Amortization of intangible assets and deferred stock compensation

 

16,948

 

34,536

 

115,278

 

137,463

 

Merger termination fee

 

 

 

 

10,000

 

In-process research and development

 

 

1,638

 

5,700

 

1,638

 

Work force realignment charges at a lower cost than estimated

 

 

(3

)

 

510

 

Litigation settlement

 

 

 

(33,000

)

 

Tax effect (1)

 

9,138

 

(5,992

)

(17,291

)

(57,517

)

Non-GAAP net income

 

$

14,945

 

$

1,797

 

$

57,543

 

$

166,431

 

 


(1)   The Company’s fourth quarter and fiscal year 2005 GAAP results include $11 million in incremental tax expense related to the repatriation of $360 million in cash from its international subsidiaries.  This incremental tax expense has been excluded from non-GAAP results.

 

5



 

Earnings Per Share Reconciliation

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

October 31,

 

October 31,

 

 

 

2005

 

2004

 

2005

 

2004

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings (loss) per share

 

$

(0.08

)

$

(0.19

)

$

(0.09

)

$

0.46

 

Amortization of intangible assets and deferred stock compensation

 

0.12

 

0.23

 

0.79

 

0.86

 

Merger termination fee

 

 

 

 

0.06

 

In-process research and development

 

 

0.01

 

0.04

 

0.01

 

Work force realignment charges at a lower cost than estimated

 

 

 

 

0.01

 

Litigation settlement

 

 

 

(0.23

)

 

Tax effect (1)

 

0.06

 

(0.04

)

(0.12

)

(0.36

)

Non-GAAP earnings (loss) per share

 

$

0.10

 

$

0.01

 

$

0.39

 

$

1.04

 

 

 

 

 

 

 

 

 

 

 

Shares used in non-GAAP calculation

 

146,681

 

151,727

 

146,258

 

159,991

 

 


(1)   The Company’s fourth quarter and fiscal year 2005 GAAP results include $11 million in incremental tax expense related to the repatriation of $360 million in cash from its international subsidiaries.  This incremental tax expense has been excluded from non-GAAP results.

 

Reconciliation of Estimated Target 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 Target First Quarter Fiscal Year 2006 Targets

(in thousands, except per share data)

 

 

 

Range for Three Months

 

 

 

Ending January 31, 2006

 

 

 

Low

 

High

 

Target GAAP expenses

 

$

257,000

 

$

270,000

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

(15,000

)

(16,000

)

Estimated impact of stock compensation expense

 

(17,000

)

(19,000

)

Target non-GAAP expenses

 

$

225,000

 

$

235,000

 

 

 

 

Range for Three Months

 

 

 

Ending January 31, 2006

 

 

 

Low

 

High

 

Target GAAP earnings (loss) per share

 

$

(0.04

)

$

0.02

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets per share

 

0.11

 

0.10

 

Estimated impact of stock compensation expense per share

 

0.13

 

0.12

 

Net non-GAAP tax effect

 

(0.07

)

(0.07

)

Target non-GAAP earnings per share

 

$

0.13

 

$

0.17

 

 

 

 

 

 

 

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

 

147,000

 

147,000

 

 

6



 

GAAP to Non-GAAP Reconciliation of Target Fiscal Year 2006 Targets

 

 

 

Range for Fiscal Year

 

 

 

Ending October 31, 2006

 

 

 

Low

 

High

 

Target GAAP earnings per share

 

$

0.08

 

$

0.21

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets per share

 

0.37

 

0.36

 

Estimated impact of stock compensation expense per share

 

0.46

 

0.44

 

Net non-GAAP tax effect

 

(0.26

)

(0.28

)

Target non-GAAP earnings per share

 

$

0.65

 

0.73

 

 

 

 

 

 

 

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

 

147,000

 

147,000

 

 

Additional Financial Information Available on Synopsys Website

 

In connection with 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/q405.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 1-800-475-6701 (320-365-3844 for international callers), access code 801529, 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 approximately 5:30 p.m. Pacific Time today through the time of the announcement of Synopsys’ results for the first quarter of fiscal 2006 in February 2006.  In addition, Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and chief executive officer, and Rex Jackson, acting chief financial officer, senior vice president and general counsel, on its website at http://www.synopsys.com/corporate/invest/invest.html following the call.

 

7



 

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 press release, copies of the prepared remarks of the chief executive officer and acting chief financial officer made during the call and the financial supplement will remain available on Synopsys’ website through the date of the first quarter earnings call in February 2006, 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 2006 or comment to analysts or investors on, or otherwise update, the targets given in this earnings release until it releases such results in February 2006.  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 unless otherwise required by law.

 

Availability of Final Financial Statements

 

Synopsys will include final financial statements for the full year fiscal 2005 with its Annual Report on Form 10-K to be filed in January 2006.

 

About Synopsys

 

Synopsys, Inc. (Nasdaq:  SNPS) is a 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.  Synopsys also provides intellectual property and design services 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/.

 

8



 

Forward-Looking Statements

 

The statements made in this press release regarding projected financial results in the sections entitled “Financial Targets,” and “GAAP Reconciliation – Reconciliation of Estimated Target Operating Results” and certain statements made in the earnings conference call 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:

 

      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 Synopsys’ 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; and

 

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

 

9



 

In addition, Synopsys’ target operating expenses and earnings per share on a GAAP basis for the fiscal quarter ending January 31, 2006 and earnings per share and estimated operating cash flow on a GAAP basis for full fiscal year 2006 could differ materially from the targets stated under “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, (iii) application of the actual consolidated GAAP tax rate for such periods, and (iv) integration and other acquisition-related expenses, amortization of additional intangible assets and deferred stock compensation associated with future acquisitions, if any, and (v) increases or decreases in equity plan-related compensation expenses.

 

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 which Synopsys has filed with the Securities and Exchange Commission (SEC), and which are available at www.sec.gov, particularly the information contained in Part I, Item 2 of Synopsys’ Quarterly Report on Form 10-Q for the fiscal quarter ended July 31, 2005 filed with the SEC on September 6, 2005 under the caption entitled “Factors That May Affect Future Results.”  Synopsys is under no obligation to (and expressly disclaims any such obligation to) update or alter these forward-looking statements whether as a result of new information, future events or otherwise.

 

#######

 

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

 

10



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Statements of Operations (1)

(in thousands, except per share data)

 

 

 

Three Months Ended October 31, 2005

 

Three Months Ended October 31, 2004

 

 

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Time-based license

 

$

192,916

 

 

$

192,916

 

$

165,302

 

 

$

165,302

 

Upfront license

 

16,314

 

 

16,314

 

18,301

 

 

18,301

 

Service

 

45,608

 

 

45,608

 

46,952

 

 

46,952

 

Total revenue

 

254,838

 

 

254,838

 

230,555

 

 

230,555

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

License

 

28,294

 

 

28,294

 

23,587

 

 

23,587

 

Maintenance and services

 

17,209

 

 

17,209

 

17,079

 

 

17,079

 

Amortization of intangible assets and deferred stock compensation

 

9,303

 

(9,303

)

 

26,055

 

(26,055

)

 

Total cost of revenue

 

54,806

 

(9,303

)

45,503

 

66,721

 

(26,055

)

40,666

 

Gross margin

 

200,032

 

9,303

 

209,335

 

163,834

 

26,055

 

189,889

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

80,840

 

 

80,840

 

76,337

 

 

76,337

 

Sales and marketing

 

82,608

 

 

82,608

 

86,346

 

 

86,346

 

General and administrative

 

27,384

 

 

27,384

 

25,742

 

3

 

25,745

 

In-process research and development

 

 

 

 

1,638

 

(1,638

)

 

Amortization of intangible assets and deferred stock compensation

 

7,645

 

(7,645

)

 

8,481

 

(8,481

)

 

Total operating expenses

 

198,477

 

(7,645

)

190,832

 

198,544

 

(10,116

)

188,428

 

Operating (loss) income

 

1,555

 

16,948

 

18,503

 

(34,710

)

36,171

 

1,461

 

Other income, net

 

2,779

 

 

2,779

 

1,143

 

 

1,143

 

Income before provision for income taxes

 

4,334

 

16,948

 

21,282

 

(33,567

)

36,171

 

2,604

 

Provision for income taxes (2)

 

15,475

 

(9,138

)

6,337

 

(5,185

)

5,992

 

807

 

Net (loss) income

 

$

(11,141

)

$

26,086

 

$

14,945

 

$

(28,382

)

$

30,179

 

$

1,797

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share

 

$

(0.08

)

 

 

$

0.10

 

$

(0.19

)

 

 

$

0.01

 

Weighted-average common shares

 

145,190

 

 

 

145,190

 

151,124

 

 

 

151,124

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share

 

$

(0.08

)

 

 

$

0.10

 

$

(0.19

)

 

 

$

0.01

 

Weighted-average common shares and equivalents

 

145,190

 

 

 

146,681

 

151,124

 

 

 

151,727

 

 


(1)   The Company’s fiscal year and fourth quarter ends on the Saturday nearest to October 31.

For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

(2)   The Company’s fourth quarter and fiscal year 2005 GAAP results include $11 million in incremental tax expense related to the repatriation of $360 million in cash from its international subsidiaries.  This incremental tax expense has been excluded from non-GAAP results.

 

11



 

 

 

Twelve Months Ended October 31, 2005

 

Twelve Months Ended October 31, 2004

 

 

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

GAAP Basis

 

Adjustments

 

Non-GAAP
Basis

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Time-based license

 

$

743,723

 

 

$

743,723

 

$

663,244

 

 

$

663,244

 

Upfront license

 

60,466

 

 

60,466

 

215,955

 

 

215,955

 

Service

 

187,742

 

 

187,742

 

212,905

 

 

212,905

 

Total revenue

 

991,931

 

 

991,931

 

1,092,104

 

 

1,092,104

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

License

 

101,610

 

 

101,610

 

66,782

 

111

 

66,893

 

Maintenance and services

 

70,473

 

 

70,473

 

87,705

 

197

 

87,902

 

Amortization of intangible assets and deferred stock compensation

 

81,786

 

(81,786

)

 

102,572

 

(102,572

)

 

Total cost of revenue

 

253,869

 

(81,786

)

172,083

 

257,059

 

(102,264

)

154,795

 

Gross margin

 

738,062

 

81,786

 

819,848

 

835,045

 

102,264

 

937,309

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

315,730

 

 

315,730

 

285,281

 

754

 

286,035

 

Sales and marketing

 

330,537

 

 

330,537

 

302,372

 

580

 

302,952

 

General and administrative

 

102,040

 

 

102,040

 

121,547

 

(12,152

)

109,395

 

In-process research and development

 

5,700

 

(5,700

)

 

1,638

 

(1,638

)

 

Amortization of intangible assets and deferred stock compensation

 

33,492

 

(33,492

)

 

34,891

 

(34,891

)

 

Total operating expenses

 

787,499

 

(39,192

)

748,307

 

745,729

 

(47,347

)

698,382

 

Operating (loss) income

 

(49,437

)

120,978

 

71,541

 

89,316

 

149,611

 

238,927

 

Other income (expense), net

 

45,195

 

(33,000

)

12,195

 

2,276

 

 

2,276

 

(Loss) income before (benefit from) provision for income taxes

 

(4,242

)

87,978

 

83,736

 

91,592

 

149,611

 

241,203

 

(Benefit from) provision for income taxes (2)

 

8,902

 

17,291

 

26,193

 

17,255

 

57,517

 

74,772

 

Net (loss) income

 

$

(13,144

)

$

70,687

 

$

57,543

 

$

74,337

 

$

92,094

 

$

166,431

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share

 

$

(0.09

)

 

 

$

0.40

 

$

0.48

 

 

 

$

1.08

 

Weighted-average common shares

 

144,970

 

 

 

144,970

 

154,439

 

 

 

154,439

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share

 

$

(0.09

)

 

 

$

0.39

 

$

0.46

 

 

 

$

1.04

 

Weighted-average common shares and equivalents

 

144,970

 

 

 

146,258

 

159,991

 

 

 

159,991

 

 


(1)   The Company’s fiscal year and fourth quarter ends on the Saturday nearest to October 31.

For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

(2)   The Company’s fourth quarter and fiscal year 2005 GAAP results include $11 million in incremental tax expense related to the repatriation of $360 million in cash from its international subsidiaries.  This incremental tax expense has been excluded from non-GAAP results.

 

12



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Balance Sheets (1)

(in thousands)

 

 

 

October 31, 2005

 

October 31, 2004

 

ASSETS:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

404,436

 

$

346,709

 

Short-term investments

 

182,070

 

232,320

 

Total cash, cash equivalents and short-term investments

 

586,506

 

579,029

 

Accounts receivable, net of allowances of $4,003 and $7,113, respectively

 

100,178

 

132,258

 

Deferred taxes

 

194,288

 

125,601

 

Income taxes receivable

 

48,370

 

46,583

 

Prepaid expenses and other current assets

 

16,924

 

29,562

 

Total current assets

 

946,266

 

913,033

 

Property and equipment, net

 

170,195

 

178,155

 

Long-term investments

 

8,092

 

12,831

 

Goodwill

 

728,979

 

593,706

 

Intangible assets, net

 

142,519

 

198,069

 

Long-term deferred taxes

 

82,384

 

146,360

 

Other assets

 

61,828

 

50,033

 

Total assets

 

$

2,140,263

 

$

2,092,187

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

231,077

 

$

184,146

 

Current portion of long-term debt

 

282

 

 

Accrued income taxes

 

169,632

 

188,096

 

Deferred revenue

 

415,689

 

368,913

 

Total current liabilities

 

816,680

 

741,155

 

Deferred compensation and other liabilities

 

63,841

 

51,794

 

Long-term deferred revenue

 

42,019

 

34,189

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.01 par value per share; 400,000 shares authorized; 145,897 and 147,378 shares outstanding, respectively

 

1,459

 

1,474

 

Additional paid-in capital

 

1,260,405

 

1,240,568

 

Retained earnings

 

173,442

 

202,146

 

Treasury stock, at cost; 11,259 and 9,759 shares, respectively

 

(199,482

)

(175,762

)

Deferred stock compensation

 

(2,100

)

(2,732

)

Accumulated other comprehensive loss

 

(16,001

)

(645

)

Total stockholders’ equity

 

1,217,723

 

1,265,049

 

Total liabilities and stockholders’ equity

 

$

2,140,263

 

$

2,092,187

 

 


(1)   The Company’s fiscal year and fourth quarter ends on the Saturday nearest to October 31.

For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

13



 

SYNOPSYS, INC.

Unaudited Condensed Consolidated Statements of Cash Flows (1)

(in thousands)

 

 

 

Twelve Months Ended October 31,

 

 

 

2005

 

2004

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net (loss) income

 

$

(13,144

)

$

74,337

 

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

 

 

 

 

 

Amortization and depreciation

 

171,510

 

192,774

 

Deferred taxes

 

(13,611

)

(50,855

)

In-process research and development

 

5,700

 

1,638

 

Write-down of long-term investments

 

3,582

 

3,658

 

Tax benefit associated with stock options

 

6,175

 

30,532

 

Provision for doubtful accounts

 

(4,094

)

(927

)

Net change in unrecognized gains and losses on foreign exchange contracts

 

(15,982

)

(14,019

)

Loss (gain) on sale of short- and long-term investments

 

502

 

(833

)

Net changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

56,842

 

70,511

 

Income taxes receivable

 

(1,787

)

25,541

 

Prepaid expenses and other current assets

 

13,055

 

(10,260

)

Other assets

 

(11,616

)

(11,318

)

Accounts payable and accrued liabilities

 

22,513

 

(26,906

)

Accrued income taxes

 

(7,851

)

(13,829

)

Deferred revenue

 

45,125

 

(17,721

)

Deferred compensation and other liabilities

 

12,271

 

11,714

 

Net cash provided by operating activities

 

269,190

 

264,037

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

422,523

 

992,300

 

Purchases of short-term investments

 

(372,984

)

(1,050,524

)

Proceeds from sale of long-term investments

 

 

412

 

Purchases of long-term investments

 

 

(6,339

)

Purchases of property and equipment, net

 

(43,563

)

(45,005

)

Cash paid for acquisitions, net of cash received

 

(174,498

)

(60,138

)

Capitalization of software development costs

 

(2,953

)

(2,739

)

Net cash used in investing activities

 

(171,475

)

(172,033

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from credit facility

 

75,000

 

200,000

 

Payments on credit facility

 

(75,000

)

(200,000

)

Issuances of common stock

 

48,616

 

156,719

 

Purchases of treasury stock

 

(88,385

)

(423,305

)

Net cash used in financing activities

 

(39,769

)

(266,586

)

Effect of exchange rate changes on cash

 

(219

)

(3,017

)

Net decrease in cash and cash equivalents

 

57,727

 

(177,599

)

Cash and cash equivalents, beginning of period

 

346,709

 

524,308

 

Cash and cash equivalents, end of period

 

$

404,436

 

$

346,709

 

 


(1)   The Company’s fiscal year and fourth quarter ends on the Saturday nearest to October 31.

For presentation purposes, the unaudited condensed consolidated financial statements refer to a calendar month end.

 

14