EX-99.1 2 a09-13891_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 Second Quarter Fiscal Year 2009

 

MOUNTAIN VIEW, Calif. May 20, 2009 — Synopsys, Inc. (Nasdaq: SNPS), a world leader in software and IP for semiconductor design, verification and manufacturing, today reported results for its second quarter ended April 30, 2009.

 

For the second quarter of fiscal 2009, Synopsys reported revenue of $336.8 million, a 3.8 percent increase compared to $324.6 million for the second quarter of fiscal 2008.

 

“Synopsys continues to execute well in an environment that still shows signs of economic stress,” said Aart de Geus, chairman and CEO of Synopsys.  “Customers are choosing Synopsys for its strong technology, global support, continued investment in the future, and financial strength.”

 

GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2009 was $48.3 million, or $0.33 per share, compared to $39.4 million, or $0.27 per share, for the second quarter of fiscal 2008.

 

Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2009 was $65.9 million, or $0.45 per share, compared to non-GAAP net income of $59.7 million, or $0.41 per share, for the second quarter of fiscal 2008. 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 third 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.

 

Third Quarter of Fiscal Year 2009 Targets:

·                  Revenue: $342 million - $350 million

·                  GAAP expenses: $284.5 million - $300 million

·                  Non-GAAP expenses: $261 million - $271 million

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

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

·                  Fully diluted outstanding shares: 144 million - 149 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

 

Full-Year Fiscal Year 2009 Targets:

·                  Revenue: approximately $1.35 billion - $1.38 billion

·                  Other income and expense: $14 million - $18 million

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

·                  Fully diluted outstanding shares: 144 million - 149 million

·                  GAAP earnings per share: $1.11 - $1.26

·                  Non-GAAP earnings per share: $1.62 - $1.72

·                  Cash flow from operations: $170 million - $190 million (excludes potential impact of a tentative settlement with the Internal Revenue Service, described below)

 

In the second quarter, the Company reached a tentative settlement with the IRS that would resolve a dispute regarding its 2002-2004 returns, primarily associated with the acquisition of Avant!.  The tentative settlement is subject to further approval by the government.  If approved, we do not expect a material impact to the Company’s income statement.  However, we do expect it to result in a cash payment to the IRS of approximately $50 million, most likely within the next 12 months.  If the tentative settlement is approved, this payment would be fully offset by tax reductions in future years.

 

2



 

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; and (iii) 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 Second Quarter Fiscal Year 2009 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 Second Quarter Results
(in thousands, except per share amounts)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

April 30,

 

April 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

GAAP net income

 

$

48,288

 

$

39,387

 

$

100,717

 

$

85,832

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

10,620

 

12,407

 

22,428

 

24,031

 

Share-based compensation

 

14,661

 

17,841

 

28,804

 

33,485

 

In-process research and development

 

 

 

600

 

 

Tax effect

 

(7,666

)

(9,975

)

(15,050

)

(17,672

)

Non-GAAP net income

 

$

65,903

 

$

59,660

 

$

137,499

 

$

125,676

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

April 30,

 

April 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

GAAP earnings per share

 

$

0.33

 

$

0.27

 

$

0.70

 

$

0.58

 

Adjustments:

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

0.07

 

0.09

 

0.16

 

0.16

 

Share-based compensation

 

0.10

 

0.12

 

0.19

 

0.23

 

In-process research and development

 

 

 

0.01

 

 

Tax effect

 

(0.05

)

(0.07

)

(0.11

)

(0.12

)

Non-GAAP earnings per share

 

$

0.45

 

$

0.41

 

$

0.95

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculation

 

145,421

 

145,271

 

144,024

 

147,801

 

 

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 Third Quarter Fiscal Year 2009 Targets

(in thousands, except per share amounts)

 

 

 

Range for Three Months

 

 

 

Ending July 31, 2009

 

 

 

Low

 

High

 

Target GAAP expenses

 

$

284,500

 

$

300,000

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

(10,500

)

(14,000

)

Estimated impact of share-based compensation

 

(13,000

)

(15,000

)

Target non-GAAP expenses

 

$

261,000

 

$

271,000

 

 

 

 

Range for Three Months

 

 

 

Ending July 31, 2009

 

 

 

Low

 

High

 

Target GAAP earnings per share

 

$

0.26

 

$

0.31

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

0.10

 

0.07

 

Estimated impact of share-based compensation

 

0.10

 

0.09

 

Net non-GAAP tax effect

 

(0.06

)

(0.05

)

Target non-GAAP earnings per share

 

$

0.40

 

$

0.42

 

 

 

 

 

 

 

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

 

146,500

 

146,500

 

 

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

 

$

1.11

 

$

1.26

 

Adjustment:

 

 

 

 

 

Estimated impact of amortization of intangible assets

 

0.32

 

0.28

 

Estimated impact of share-based compensation

 

0.41

 

0.39

 

In-process research and development

 

0.01

 

0.01

 

Net non-GAAP tax effect

 

(0.23

)

(0.22

)

Target non-GAAP earnings per share

 

$

1.62

 

$

1.72

 

 

 

 

 

 

 

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

 

146,500

 

146,500

 

 

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 999158, 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 third quarter fiscal 2009 in August 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 third quarter earnings call in August 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 third 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 the second quarter in its Quarterly Report on Form 10-Q to be filed by June 11, 2009.

 

About Synopsys

Synopsys, Inc. (NASDAQ: SNPS) is a 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

 

6



 

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:

 

·                  continued downturn and uncertainty in the global economy in general, and weakness in the semiconductor and electronics industries;

·                  failure of customers to pay license fees as scheduled;

·                  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;

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

·                  lower-than-expected orders;

·                  the terms of a final settlement, if any, with the IRS regarding the 2002-2004 returns, 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 July 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 and settlements 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 January 31, 2009.  Furthermore, Synopsys’ actual tax rates applied to income for the third quarter and 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 year, and actions by the government.  Finally, Synopsys’ targets for outstanding shares in the third 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 April 30,

 

Six Months Ended April 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

Revenue:

 

 

 

 

 

 

 

 

 

Time-based license

 

$

283,996

 

$

278,220

 

$

569,048

 

$

546,080

 

Upfront license

 

15,994

 

12,214

 

34,321

 

24,735

 

Maintenance and service

 

36,845

 

34,119

 

73,221

 

69,203

 

Total revenue

 

336,835

 

324,553

 

676,590

 

640,018

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

License

 

42,292

 

41,709

 

84,115

 

82,107

 

Maintenance and service

 

15,048

 

16,167

 

30,627

 

32,046

 

Amortization of intangible assets

 

7,679

 

5,816

 

15,701

 

10,849

 

Total cost of revenue

 

65,019

 

63,692

 

130,443

 

125,002

 

Gross margin

 

271,816

 

260,861

 

546,147

 

515,016

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development

 

102,996

 

95,275

 

200,803

 

187,789

 

Sales and marketing

 

82,520

 

82,887

 

159,904

 

160,257

 

General and administrative

 

28,691

 

26,171

 

55,873

 

50,012

 

In-process research and development

 

 

 

600

 

 

Amortization of intangible assets

 

2,941

 

6,591

 

6,727

 

13,182

 

Total operating expenses

 

217,148

 

210,924

 

423,907

 

411,240

 

Operating income

 

54,668

 

49,937

 

122,240

 

103,776

 

Other income, net

 

10,445

 

151

 

12,544

 

6,481

 

Income before income taxes

 

65,113

 

50,088

 

134,784

 

110,257

 

Provision for income taxes

 

16,825

 

10,701

 

34,067

 

24,425

 

Net income

 

$

48,288

 

$

39,387

 

$

100,717

 

$

85,832

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.34

 

$

0.28

 

$

0.71

 

$

0.60

 

Diluted

 

$

0.33

 

$

0.27

 

$

0.70

 

$

0.58

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing per share amounts:

 

 

 

 

 

 

 

 

 

Basic

 

143,275

 

141,844

 

142,562

 

143,926

 

Diluted

 

145,421

 

145,271

 

144,024

 

147,801

 

 


(1)  Synopsys’ second quarter ended on the Saturday nearest April 30. 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)

 

 

 

April 30, 2009

 

October 31, 2008

 

ASSETS:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

506,399

 

$

577,632

 

Short-term investments

 

370,448

 

373,669

 

Total cash, cash equivalents and short-term investments

 

876,847

 

951,301

 

Accounts receivable, net

 

189,115

 

147,365

 

Deferred income taxes

 

131,290

 

133,609

 

Income taxes receivable

 

47,651

 

49,859

 

Other current assets

 

50,094

 

40,156

 

Total current assets

 

1,294,997

 

1,322,290

 

Property and equipment, net

 

136,799

 

145,087

 

Goodwill

 

917,287

 

899,640

 

Intangible assets, net

 

99,343

 

114,760

 

Long-term deferred income taxes

 

165,600

 

177,386

 

Other long-term assets

 

82,025

 

83,315

 

Total assets

 

$

2,696,051

 

$

2,742,478

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

176,233

 

$

289,769

 

Accrued income taxes

 

9,256

 

14,496

 

Deferred revenue

 

540,609

 

604,718

 

Total current liabilities

 

726,098

 

908,983

 

Long-term accrued income taxes

 

151,816

 

152,745

 

Deferred compensation and other liabilities

 

76,335

 

76,970

 

Long-term deferred revenue

 

47,856

 

75,409

 

Total liabilities

 

1,002,105

 

1,214,107

 

Stockholders’ equity:

 

 

 

 

 

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

 

 

 

Common stock, $0.01 par value: 400,000 shares authorized; 144,122 and 141,786 shares outstanding, respectively

 

1,441

 

1,418

 

Capital in excess of par value

 

1,487,096

 

1,471,031

 

Retained earnings

 

522,129

 

434,057

 

Treasury stock, at cost: 13,149 and 15,485 shares, respectively

 

(291,129

)

(342,856

)

Accumulated other comprehensive income (loss)

 

(25,591

)

(35,279

)

Total stockholders’ equity

 

1,693,946

 

1,528,371

 

Total liabilities and stockholders’ equity

 

$

2,696,051

 

$

2,742,478

 

 


(1)

 

Synopsys’ second and fourth quarter ended on the Saturday nearest April 30 and October 31, 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)

 

 

 

Six Months Ended April 30,

 

 

 

2009

 

2008

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

100,717

 

$

85,832

 

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

 

 

 

 

 

Amortization and depreciation

 

49,728

 

50,244

 

Share-based compensation

 

28,803

 

33,486

 

Allowance for doubtful accounts

 

2,723

 

429

 

Write-down of long-term investments

 

2,960

 

394

 

(Gain) loss on sale of investments

 

(324

)

(1,192

)

Deferred income taxes

 

7,612

 

3,523

 

Net change in deferred gains and losses on cash flow hedges

 

2,664

 

7,495

 

In-process research and development

 

600

 

 

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

 

 

 

 

 

Accounts receivable

 

(46,707

)

(46,982

)

Prepaid and other current assets

 

(7,521

)

(10,300

)

Other long-term assets

 

248

 

(368

)

Accounts payable and accrued liabilities

 

(104,225

)

(69,502

)

Accrued income taxes

 

(5,959

)

(2,873

)

Deferred revenue

 

(88,065

)

(67,309

)

Deferred compensation and other liabilities

 

(469

)

980

 

Net cash (used in) operating activities

 

(57,215

)

(16,143

)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Proceeds from sales and maturities of short-term investments

 

123,041

 

419,181

 

Purchases of short-term investments

 

(119,227

)

(253,699

)

Proceeds from sales of long-term investments

 

 

77

 

Purchases of long-term investments

 

 

(6,694

)

Purchases of property and equipment

 

(14,734

)

(19,498

)

Cash paid for acquisitions

 

(27,333

)

 

Capitalization of software development costs

 

(1,485

)

(1,408

)

Net cash (used in) provided by investing activities

 

(39,738

)

137,959

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Principal payments on capital leases

 

(984

)

(1,452

)

Issuances of common stock

 

26,652

 

36,949

 

Purchases of treasury stock

 

 

(170,052

)

Net cash provided by (used in) financing activities

 

25,668

 

(134,555

)

Effect of exchange rate changes on cash and cash equivalents

 

52

 

8,301

 

Net change in cash and cash equivalents

 

(71,233

)

(4,438

)

Cash and cash equivalents, beginning of period

 

577,632

 

579,327

 

Cash and cash equivalents, end of period

 

$

506,399

 

$

574,889

 

 


(1)

 

Synopsys’ second quarter ended on the Saturday nearest April 30. For presentation purposes, the Unaudited Consolidated Statements of Cash Flows refer to a calendar month end.

 

 

11