EX-99.1 2 a08-29628_1ex99d1.htm EX-99.1

Exhibit 99.1

 

PRESS RELEASE

 

INVESTOR CONTACT:

Lisa L. Ewbank

Synopsys, Inc.

650-584-1901

 

EDITORIAL CONTACT:

Yvette Huygen

Synopsys, Inc.

650-584-4547

yvetteh@synopsys.com

 

Synopsys Posts Financial Results for Fourth Quarter and Fiscal Year 2008

 

MOUNTAIN VIEW, Calif. December 3, 2008 – Synopsys, Inc. (Nasdaq:SNPS), the world leader in software and IP for semiconductor design and manufacturing, today reported results for its fourth quarter and fiscal year ended October 31, 2008.

 

For the fourth quarter, Synopsys reported revenue of $352.8 million, an 11.9 percent increase compared to $315.2 million for the fourth quarter of fiscal 2007.  Revenue for fiscal year 2008 was $1.337 billion, an increase of 10.3 percent from $1.212 billion in fiscal 2007.

 

“Synopsys delivered very good financial and operational results in Q4 and 2008, despite a marked change in the economic environment,” said Aart de Geus, chairman and CEO of Synopsys.  “While the global economic landscape is unpredictable, and leading to more conservative consumer and business practices, Synopsys is heading into 2009 with a solid financial, technical and business foundation.”

 

GAAP Results

 

On a generally accepted accounting principles (GAAP) basis, net income for the fourth quarter of fiscal 2008 was $46.4 million, or $0.32 per share, compared to $41.0 million, or $0.27 per share, for the fourth quarter of fiscal 2007.

 



 

GAAP net income for fiscal year 2008 was $190.0 million, or $1.29 per share, compared to $130.5 million, or $0.87 per share, for fiscal 2007.

 

Non-GAAP Results
 

On a non-GAAP basis, net income for the fourth quarter of fiscal 2008 was $62.7 million, or $0.43 per share, compared to non-GAAP net income of $60.0 million, or $0.40 per share, for the fourth quarter of fiscal 2007.

 

Non-GAAP net income for fiscal year 2008 was $252.9 million, or $1.71 per share, compared to non-GAAP net income of $204.9 million, or $1.37 per share, for fiscal 2007.

 

Reconciliation between GAAP and non-GAAP results is provided at the end of this press release.

 

Financial Targets

 

Synopsys also provided its financial targets for the first quarter and full fiscal year 2009.  These targets constitute forward-looking information 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.

 

First Quarter of Fiscal Year 2009 Targets:

 

·                  Revenue: $332 million - $340 million

 

·                  GAAP expenses: $276 million - $291.5 million

 

·                  Non-GAAP expenses: $253 million - $263 million

 

·                  Other income and expense: $0 - $3 million

 

·                  Tax rate applied in non-GAAP net income calculations: approximately 27 percent

 

·                  Fully diluted outstanding shares: 145 million - 150 million

 

·                  GAAP earnings per share: $0.26 - $0.31

 

·                  Non-GAAP earnings per share: $0.40 - $0.42

 

·                  Revenue from backlog: greater than 90 percent

 

2



 

Full-Year Fiscal Year 2009 Targets:

 

·                  Revenue: $1.380 billion - $1.410 billion

 

·                  Other income and expense: $4 million - $8 million

 

·                  Tax rate applied in non-GAAP net income calculations: approximately 27 percent

 

·                  Fully diluted outstanding shares: 145 million - 150 million

 

·                  GAAP earnings per share: $1.07 - $1.26

 

·                  Non-GAAP earnings per share: $1.60 - $1.72

 

·                  Cash flow from operations: $200 million - $220 million

 

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 ongoing business operations and what Synopsys uses to evaluate its ongoing 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) share-based compensation; (ii) the amortization of acquired intangible assets and in-process research and development charges; (iii) facilities realignment charges; (iv) other significant items, including a tax benefit from a settlement with the Internal Revenue Service and the effect of other litigation settlements; and (v) the income tax effect of the non-GAAP pre-tax adjustments from the provision for income taxes; 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.  Whenever Synopsys uses such 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.

 

3



 

Reconciliation of Fourth Quarter and Fiscal Year 2008 Results

 

The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP net income and earnings per share for the periods indicated below.

 

GAAP to Non-GAAP Reconciliation of Fourth Quarter and Fiscal Year 2008 Results

 

(Unaudited and in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

October 31,

 

October 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

GAAP net income

 

$

46,397

 

$

41,014

 

$

189,978

 

$

130,491

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

9,250

 

12,703

 

44,091

 

50,096

 

Share-based compensation

 

14,666

 

15,336

 

65,472

 

62,010

 

In-process research and development

 

 

1,100

 

4,800

 

3,200

 

Litigation settlement

 

 

 

 

(12,500

)

Facilities realignment charge

 

 

 

 

(645

)

Tax benefit from IRS settlement

 

 

 

(17,253

)

 

Tax effect

 

(7,635

)

(10,112

)

(34,230

)

(27,746

)

Non-GAAP net income

 

$

62,678

 

$

60,041

 

$

252,858

 

$

204,906

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

October 31,

 

October 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

GAAP earnings per share

 

$

0.32

 

$

0.27

 

$

1.29

 

$

0.87

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

0.06

 

0.08

 

0.30

 

0.33

 

Share-based compensation

 

0.10

 

0.10

 

0.44

 

0.42

 

In-process research and development

 

 

0.01

 

0.03

 

0.02

 

Litigation settlement

 

 

 

 

(0.08

)

Facilities realignment charge

 

 

 

 

(0.01

)

Tax benefit from IRS settlement

 

 

 

(0.12

)

 

Tax effect

 

(0.05

)

(0.06

)

(0.23

)

(0.18

)

Non-GAAP earnings per share

 

$

0.43

 

$

0.40

 

$

1.71

 

$

1.37

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculation

 

145,638

 

150,701

 

147,672

 

149,716

 

 

4



 

Reconciliation of 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 First Quarter Fiscal Year 2009 Targets

(in thousands, except per share amounts)

 

 

 

Range for Three Months

 

 

 

Ending January 31, 2009

 

 

 

Low

 

High

 

Target GAAP expenses

 

$

276,000

 

$

291,500

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

(11,500

)

(15,000

)

Estimated impact of share-based compensation

 

(11,500

)

(13,500

)

Target non-GAAP expenses

 

$

253,000

 

$

263,000

 

 

 

 

Range for Three Months

 

 

 

Ending January 31, 2009

 

 

 

Low

 

High

 

Target GAAP earnings per share

 

$

0.26

 

$

0.31

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

0.10

 

0.08

 

Estimated impact of share-based compensation

 

0.09

 

0.08

 

Net non-GAAP tax effect

 

(0.05

)

(0.05

)

Target non-GAAP earnings per share

 

$

0.40

 

$

0.42

 

 

 

 

 

 

 

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

 

147,500

 

147,500

 

 

GAAP to Non-GAAP Reconciliation of Fiscal Year 2009 Targets

 

 

 

Range for Fiscal Year

 

 

 

Ending October 31, 2009

 

 

 

Low

 

High

 

Target GAAP earnings per share

 

$

1.07

 

$

1.26

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

0.31

 

0.28

 

Estimated impact of share-based compensation

 

0.40

 

0.39

 

Net non-GAAP tax effect

 

(0.18

)

(0.21

)

Target non-GAAP earnings per share

 

$

1.60

 

$

1.72

 

 

 

 

 

 

 

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

 

147,500

 

147,500

 

 

5



 

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/.  A recording of the call will be available by calling +1-800-475-6701 (+1-320-365-3844 for international callers), access code 968632, beginning at 5:30 p.m. Pacific Time today.  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 fiscal 2009 in February 2009.  Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and chief executive officer, and Brian Beattie, chief financial officer, on its website following the call.  In addition, Synopsys makes additional financial information available in a financial supplement also posted on the corporate website.

 

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 (available in the Investor Relations section of Synopsys’ 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 chief executive officer and 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 2009, 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 2009 or comment to analysts or investors on, or otherwise update, the targets given in this earnings release.

 

Availability of Final Financial Statements

 

Synopsys will include final financial statements for fiscal 2008 in its Annual Report on Form 10-K to be filed by December 31, 2008.

 

6



 

About Synopsys

 

Synopsys, Inc. (NASDAQ:SNPS) is the world leader in electronic design automation (EDA), supplying the global electronics market with the software, intellectual property (IP) and services used in semiconductor design and manufacturing. Synopsys’ comprehensive, integrated  portfolio of implementation, verification, IP, manufacturing and field-programmable gate array (FPGA) solutions helps address the key challenges designers and manufacturers face today, such as power and yield management, software-to-silicon verification and time-to-results. These technology-leading solutions help give Synopsys customers a competitive edge in bringing the best products to market quickly while reducing costs and schedule risk. Synopsys is headquartered in Mountain View, California, and has more than 60 offices located throughout North America, Europe, Japan, Asia and India. Visit Synopsys online at http://www.synopsys.com/.

 

Forward-Looking Statements

 

The statements made in this press release regarding projected financial results in the sections entitled “Financial Targets,” and “Reconciliation of 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:

 

·                  weakness or continued budgetary caution in the semiconductor or electronics industries;

 

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

 

·                  competition in the market for Synopsys’ products and services;

 

·                  lower-than-anticipated new IC design starts;

 

·                  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;

 

·                  failure of customers to pay license fees as scheduled;

 

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

 

·                  lower-than-expected orders; and

 

·                  difficulties in the integration of the products and operations of acquired companies or assets into Synopsys’ products and operations.

 

7



 

In addition, Synopsys’ actual expenses, earnings per share and tax rate on a GAAP and non-GAAP basis for the fiscal quarter ending January 31, 2009 and actual expenses, earnings per share, tax rate, cash flow from operations and other projections on a GAAP and non-GAAP basis for fiscal year 2009 could differ materially from the targets stated under “Financial Targets” above for a number of reasons, including, but not limited to, (i) a determination by Synopsys that any portion of its goodwill or intangible assets have become impaired, (ii) application of the actual consolidated GAAP and non-GAAP tax rates for such periods, or judgment by management, based upon the status of pending audits to increase or decrease an income tax asset or liability, (iii) integration and other acquisition-related expenses including amortization of intangible assets associated with future acquisitions, if any, (iv) changes in the anticipated amount of employee share-based compensation expense recognized on Synopsys’ financial statements, (v) actual change in the fair value of Synopsys’ non-qualified deferred compensation plan obligations, (vi) increases or decreases to estimated capital expenditures, (vii) changes driven by new accounting rules, regulations, interpretations or pronouncements, (viii) general economic conditions, and (ix), other risks as detailed in our SEC filings, including those described in the “Risk Factors” section in our Quarterly Report on Form 10-Q for the fiscal quarter ended July 31, 2008.  Furthermore, Synopsys’ actual tax rates applied to income for the first quarter fiscal year 2009 could differ from the targets given in this press release as a result of a number of factors, including the actual geographic mix of revenue during the quarter and actions by the government.  Finally, Synopsys’ targets for outstanding shares in the first quarter and fiscal year 2009 could differ from the targets given in this press release as a result of higher than expected employee stock plan issuances or stock option exercises, acquisitions and the extent of Synopsys’ stock repurchase activity.

 

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 otherwise required by law.

 

###

 

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

 

8



 

SYNOPSYS, INC.

Unaudited Consolidated Statements of Operations (1)

(in thousands, except per share amounts)

 

 

 

Three Months Ended October 31,

 

Twelve Months Ended October 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

Revenue:

 

 

 

 

 

 

 

 

 

Time-based license

 

$

290,515

 

$

257,935

 

$

1,125,845

 

$

1,004,026

 

Upfront license

 

26,090

 

20,416

 

71,383

 

67,524

 

Maintenance and service

 

36,200

 

36,882

 

139,723

 

140,919

 

Total revenue

 

352,805

 

315,233

 

1,336,951

 

1,212,469

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

License

 

45,213

 

39,151

 

171,974

 

146,420

 

Maintenance and service

 

15,440

 

16,899

 

63,596

 

64,358

 

Amortization of intangible assets

 

6,215

 

6,032

 

23,326

 

23,487

 

Total cost of revenue

 

66,868

 

62,082

 

258,896

 

234,265

 

Gross margin

 

285,937

 

253,151

 

1,078,055

 

978,204

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development

 

102,564

 

97,016

 

394,747

 

379,221

 

Sales and marketing

 

87,706

 

85,158

 

334,779

 

349,395

 

General and administrative

 

27,328

 

25,330

 

103,852

 

101,735

 

In-process research and development

 

 

1,100

 

4,800

 

3,200

 

Amortization of intangible assets

 

3,035

 

6,671

 

20,765

 

26,609

 

Total operating expenses

 

220,633

 

215,275

 

858,943

 

860,160

 

Operating income

 

65,304

 

37,876

 

219,112

 

118,044

 

Other income, net

 

(9,584

)

9,324

 

(156

)

47,755

 

Income before income taxes

 

55,720

 

47,200

 

218,956

 

165,799

 

Provision for income taxes

 

9,323

 

6,186

 

28,978

 

35,308

 

Net income

 

$

46,397

 

$

41,014

 

$

189,978

 

$

130,491

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.33

 

$

0.28

 

$

1.33

 

$

0.91

 

Diluted

 

$

0.32

 

$

0.27

 

$

1.29

 

$

0.87

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing per share amounts:

 

 

 

 

 

 

 

 

 

Basic

 

142,684

 

144,973

 

143,258

 

143,953

 

Diluted

 

145,638

 

150,701

 

147,672

 

149,716

 

 


(1)     Synopsys’ fiscal years ended on November 1, 2008 and November 3, 2007, respectively.  For presentation purposes, the Unaudited Consolidated Statements of Operations refer to a calendar month end.

 

9



 

SYNOPSYS, INC.

Unaudited Consolidated Balance Sheets (1)

(in thousands, except par value amounts)

 

 

 

October 31, 2008

 

October 31, 2007

 

ASSETS:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

577,632

 

$

579,327

 

Short-term investments

 

373,669

 

405,126

 

Total cash, cash equivalents and short-term investments

 

951,301

 

984,453

 

Accounts receivable, net

 

147,365

 

123,900

 

Deferred income taxes

 

133,609

 

123,165

 

Income taxes receivable

 

49,859

 

42,525

 

Prepaid expenses and other current assets

 

40,156

 

53,496

 

Total current assets

 

1,322,290

 

1,327,539

 

Property and equipment, net

 

145,087

 

131,866

 

Goodwill

 

899,640

 

767,087

 

Intangible assets, net

 

114,760

 

78,792

 

Long-term deferred income taxes

 

177,386

 

216,642

 

Other assets

 

83,315

 

95,411

 

Total assets

 

$

2,742,478

 

$

2,617,337

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

289,769

 

$

246,209

 

Accrued income taxes

 

14,496

 

207,572

 

Deferred revenue

 

604,718

 

577,295

 

Total current liabilities

 

908,983

 

1,031,076

 

Deferred compensation and other liabilities

 

76,970

 

84,648

 

Long-term accrued income taxes

 

152,745

 

 

Long-term deferred revenue

 

75,409

 

65,220

 

Total liabilities

 

1,214,107

 

1,180,944

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding

 

 

 

Common stock, $0.01 par value: 400,000 shares authorized; 141,786 and 146,365 shares outstanding, respectively

 

1,418

 

1,464

 

Capital in excess of par value

 

1,471,031

 

1,401,965

 

Retained earnings

 

434,057

 

263,977

 

Treasury stock, at cost: 15,485 and 10,867 shares, respectively

 

(342,856

)

(234,918

)

Accumulated other comprehensive income (loss)

 

(35,279

)

3,905

 

Total stockholders’ equity

 

1,528,371

 

1,436,393

 

Total liabilities and stockholders’ equity

 

$

2,742,478

 

$

2,617,337

 

 


(1)     Synopsys’ fiscal years ended on November 1, 2008 and November 3, 2007, respectively.  For presentation purposes, the Unaudited Consolidated Balance Sheets refer to a calendar month end.

 

10



 

SYNOPSYS, INC.

Unaudited Consolidated Statements of Cash Flows (1)

(in thousands)

 

 

 

Twelve Months Ended October 31,

 

 

 

2008

 

2007

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

189,978

 

$

130,491

 

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

 

 

 

 

 

Amortization and depreciation

 

97,143

 

105,367

 

Share-based compensation

 

65,474

 

62,011

 

Allowance for doubtful accounts

 

135

 

(330

)

(Gain) loss on sale of investments

 

(1,404

)

(72

)

(Gain) on sale of land

 

 

(4,284

)

Deferred income taxes

 

(12,258

)

(972

)

Net change in deferred gains and losses on cash flow hedges

 

(14,884

)

9,053

 

In-process research and development

 

4,800

 

3,200

 

Net changes in operating assets and liabilities, net of acquired assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(8,571

)

(124

)

Prepaid expenses and other current assets

 

(22,484

)

(15,610

)

Other assets

 

647

 

139

 

Accounts payable and accrued liabilities

 

36,413

 

(590

)

Accrued income taxes

 

(6,960

)

2,127

 

Deferred revenue

 

6,856

 

142,002

 

Deferred compensation and other liabilities

 

(3,797

)

1,070

 

Net cash provided by operating activities

 

331,088

 

433,478

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

597,902

 

284,615

 

Purchases of short-term investments

 

(564,978

)

(447,100

)

Proceeds from sales of long-term investments

 

77

 

 

Purchases of long-term investments

 

(7,694

)

(4,620

)

Purchases of property and equipment

 

(38,869

)

(44,690

)

Proceeds from sale of land

 

 

26,298

 

Cash paid for acquisitions and intangible assets, net of cash acquired

 

(184,650

)

(57,473

)

Capitalization of software development costs

 

(2,874

)

(2,599

)

Net cash used in investing activities

 

(201,086

)

(245,569

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payments on lease obligations

 

(2,970

)

 

Issuances of common stock

 

79,181

 

208,484

 

Purchases of common stock

 

(220,053

)

(151,620

)

Net cash (used in) provided by financing activities

 

(143,842

)

56,864

 

Effect of exchange rate changes on cash and cash equivalents

 

12,145

 

3,795

 

Net change in cash and cash equivalents

 

(1,695

)

248,568

 

Cash and cash equivalents, beginning of period

 

579,327

 

330,759

 

Cash and cash equivalents, end of period

 

$

577,632

 

$

579,327

 

 


(1)     Synopsys’ fiscal years ended on November 1, 2008 and November 3, 2007, respectively.  For presentation purposes, the Unaudited Consolidated Statements of Cash Flows refer to a calendar month end.

 

11