UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (date of earliest event reported): February 20, 2013
SYNOPSYS, INC.
(Exact name of Registrant as specified in charter)
Delaware | 000-19807 | 56-1546236 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
700 East Middlefield Road
Mountain View, California 94043
(Address of principal executive offices)
Registrants telephone number, including area code: (650) 584-5000
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On February 20, 2013, Synopsys, Inc. issued a press release announcing the financial results of its first fiscal quarter ended February 2, 2013. A copy of this press release is furnished and attached hereto as Exhibit 99.1 and is incorporated herein by reference.
The information in this Current Report, including the exhibit hereto, shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any registration statement or other document filed with the Securities and Exchange Commission by Synopsys, Inc. whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.
The attached press release includes measures that are not in accordance with, or an alternative for, U.S. generally accepted accounting principles (GAAP). The attached press release includes non-GAAP earnings per share, non-GAAP net income, targeted non-GAAP expenses, and targeted non-GAAP earnings per share.
These non-GAAP measures are not in accordance with, or an alternative for, GAAP measures and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles and management exercises judgment in determining which items should be excluded in the calculation of non-GAAP measures. While we believe that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP, we believe that non-GAAP measures are valuable in analyzing our operations. Management analyzes current and future results on a GAAP basis as well as a non-GAAP basis and also provides GAAP and non-GAAP measures in our earnings release. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. The non-GAAP financial measures are meant to supplement, and be viewed in conjunction with, GAAP financial measures. We believe that the presentation of non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to our financial condition and results of operations.
Synopsys management evaluates and makes decisions about our business operations primarily based on the revenue, orders, and direct, ongoing and recurring costs of those operations. For our internal budgeting and resource allocation process, and in reviewing our financial results, we use non-GAAP financial measures that exclude: (i) the amortization of acquired intangible assets; (ii) the impact of stock compensation; (iii) acquisition-related costs; (iv) other significant items, including facilities restructuring charges and the effect of benefits from tax settlements with tax authorities; and (v) the income tax effect of non-GAAP pre-tax adjustments as well as unusual or infrequent tax adjustments.
We use these non-GAAP financial measures in making operating decisions because we believe the measures provide meaningful supplemental information regarding our operational performance and give us a better understanding of how we should invest in research and development and fund infrastructure and product and market strategies. We use these measures to help us make budgeting decisions, for example, among product development expenses and research and development, sales and marketing and general and administrative expenses. In addition, these non-GAAP financial measures facilitate our internal comparisons to our historical operating results, forecasted targets and comparisons to competitors operating results.
As described above, we exclude the following items from one or more of our non-GAAP measures:
(i) Amortization of acquired intangible assets. We incur expenses from amortization of acquired intangible assets which include contract rights, core/developed technology, trademarks, trade names, customer relationships, covenants not to compete, and other intangibles related to acquisitions. We amortize the intangible assets over their economic lives. We exclude this item because this expense is
non-cash in nature and because we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our operational performance and liquidity and our ability to invest in research and development and fund acquisitions and capital expenditures.
(ii) Stock compensation impact. We exclude stock compensation expenses from our non-GAAP measures primarily because they are non-cash expenses. We believe that it is useful to investors to understand the impact of stock compensation to our operational performance and liquidity and our ability to invest in research and development and fund acquisitions and capital expenditures. While stock compensation expense constitutes an ongoing and recurring expense, such expense is excluded from non-GAAP results because it is not an expense that typically requires or will require cash settlement by us and because such expense is not used by us to assess the core profitability of our business operations. In addition, excluding this item from various non-GAAP measures facilitates comparisons to our competitors operating results.
(iii) Acquisition-related costs. In connection with our business combinations, we incur significant expenses which we would not have otherwise incurred as part our business operations. These expenses include compensation expenses, professional fees and other direct expenses, and restructuring activities, including employee severance and other exit costs, as well as changes to the fair value of contingent consideration related to the acquired company. We exclude such expenses which we would not have otherwise incurred as they are related to acquisitions and have no direct correlation to the operation of our business.
Additionally, business combination accounting principles require us to measure acquired inventory at fair value. The fair value of acquired inventory increases the acquired companys cost of manufacturing to include a portion of any expected gross profit margin. The non-GAAP inventory fair value adjustment excludes the expected gross profit margin. We believe this adjustment better reflects the costs we would have expended to produce such inventory on our own.
(iv) Other significant items. From time to time, in order to control costs, we restructure our operations. Certain restructuring costs are infrequent and not ongoing and therefore we do not consider them to be part of the ongoing operation of our business. For this reason, we have excluded adjustments relating to the closure of a facility obtained through our acquisition of another company. Additionally, from time to time we are party to legal settlements. We exclude the effect of benefits from tax settlements with the Internal Revenue Service and other tax authorities because we do not consider these matters to be part of the ongoing operation of our business and because of the singular nature of the claims underlying these matters.
(v) Income tax effect of non-GAAP pre-tax adjustments as well as unusual or infrequent tax adjustments. Excluding the income tax effect of non-GAAP pre-tax adjustments from the provision for income taxes assists investors in understanding the tax provision associated with those adjustments and the effect on net income. We exclude other unusual or infrequent tax adjustments because we do not consider these matters to be part of the ongoing operation of our business.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit |
Exhibit Title | |
99.1 | Press release dated February 20, 2013 containing Synopsys, Inc.s results of operations for its first fiscal quarter ended February 2, 2013. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
SYNOPSYS, INC. | ||||
Dated: February 20, 2013 | By: | /S/ BRIAN E. CABRERA | ||
Brian E. Cabrera | ||||
Vice President, General Counsel and | ||||
Corporate Secretary |
INDEX TO EXHIBITS
Exhibit |
Exhibit Title | |
99.1 | Press release dated February 20, 2013 containing Synopsys, Inc.s results of operations for its first fiscal quarter ended February 2, 2013. |
Exhibit 99.1
PRESS RELEASE
INVESTOR CONTACT:
Lisa L. Ewbank
Synopsys, Inc.
650-584-1901
Synopsys-ir@synopsys.com
EDITORIAL CONTACT:
Yvette Huygen
Synopsys, Inc.
650-584-4547
yvetteh@synopsys.com
Synopsys Posts Financial Results for First Quarter Fiscal Year 2013
Q1 2013 Financial Highlights
| Revenue: $475.1 million |
| GAAP earnings per share: $0.45 |
| Non-GAAP earnings per share: $0.67 |
MOUNTAIN VIEW, Calif. Feb. 20, 2013 Synopsys, Inc. (Nasdaq: SNPS), a global leader providing software, IP and services used to accelerate innovation in chips and electronic systems, today reported results for its first quarter of fiscal year 2013.
For the first quarter of fiscal year 2013, Synopsys reported revenue of $475.1 million, compared to $425.5 million for the first quarter of fiscal 2012, an increase of 11.7 percent.
In the first fiscal quarter of 2013 our business, technology progress, and customer engagements were strong across the board, said Aart de Geus, chairman and co-CEO of Synopsys. Semiconductor companies are aggressively pushing both technology and efficiency to develop differentiated products within very tight market windows, and Synopsys is a key partner in these quests. Because of our strong first fiscal quarter results, including the impact of the reinstatement of the federal R&D tax credit, and confidence in our business, we are raising our non-GAAP earnings per share target for the year.
1
GAAP Results
On a generally accepted accounting principles (GAAP) basis, net income for the first quarter of fiscal 2013 was $69.9 million, or $0.45 per share, compared to $56.7 million, or $0.39 per share, for the first quarter of fiscal 2012. Due to our fiscal calendar, the first quarter of fiscal year 2012 included an extra week.
Non-GAAP Results
On a non-GAAP basis, net income for the first quarter of fiscal 2013 was $103.0 million, or $0.67 per share, compared to non-GAAP net income of $82.3 million, or $0.56 per share, for the first quarter of fiscal 2012. Reconciliation between GAAP and non-GAAP results is provided at the end of this press release. Due to our fiscal calendar, the first quarter of fiscal year 2012 included an extra week.
Fiscal first quarter GAAP and non-GAAP results included the impact of the reinstatement of the federal R&D tax credit for 2012 and 2013. The fiscal first quarter results include a retroactive benefit of $6 million for fiscal year 2012, as well as a $2 million current quarter impact.
Financial Targets
Synopsys also provided its financial targets for the second quarter and full fiscal year 2013. These targets do not include any impact of future acquisition-related activities. 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.
Second Quarter of Fiscal Year 2013 Targets:
| Revenue: $490 million - $500 million |
| GAAP expenses: $409 million - $425 million |
| Non-GAAP expenses: $362 million - $372 million |
| Other income and expense: ($1) million - $1 million |
| Tax rate applied in non-GAAP net income calculations: 24 - 25 percent |
| Fully diluted outstanding shares: 154 million - 158 million |
| GAAP earnings per share: $0.38 - $0.44 |
| Non-GAAP earnings per share: $0.63 - $0.65 |
| Revenue from backlog: approximately 90 percent |
2
Full Fiscal Year 2013 Targets:
| Revenue: $1.955 billion - $1.975 billion |
| Other income and expense: $1 million - $5 million |
| Tax rate applied in non-GAAP net income calculations: approximately 23 percent |
| Fully diluted outstanding shares: 155 million - 159 million |
| GAAP earnings per share: $1.44 - $1.56 |
| Non-GAAP earnings per share: $2.35 - $2.40 |
| Cash flow from operations: at least $350 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) the amortization of acquired intangible assets, (ii) the impact of stock compensation, (iii) acquisition-related costs, including inventory fair value adjustments, (iv) other significant items, including facilities restructuring charges and the effect of benefits from tax settlements with tax authorities, and (v) the income tax effect of non-GAAP pre-tax adjustments as well as unusual or infrequent tax adjustments; and the non-GAAP measures that exclude such information in order to assess the performance of Synopsys business and for planning and forecasting in subsequent periods. Whenever Synopsys uses a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed below.
3
Reconciliation of First Quarter Fiscal Year 2013 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 First Quarter Fiscal Year 2013 Results
(unaudited and in thousands, except per share amounts)
Three Months Ended | ||||||||
January 31, | ||||||||
2013 | 2012 | |||||||
GAAP net income |
$ | 69,922 | $ | 56,694 | ||||
Adjustments: |
||||||||
Amortization of intangible assets |
32,403 | 16,909 | ||||||
Stock compensation |
17,701 | 16,248 | ||||||
Acquisition-related costs |
1,836 | 1,235 | ||||||
Inventory fair value adjustment |
1,809 | | ||||||
Facility restructuring charges |
(272 | ) | 470 | |||||
Tax adjustments |
(20,432 | ) | (9,226 | ) | ||||
|
|
|
|
|||||
Non-GAAP net income |
$ | 102,967 | $ | 82,330 | ||||
|
|
|
|
|||||
Three Months Ended January 31, |
||||||||
2013 | 2012 | |||||||
GAAP net income per share |
$ | 0.45 | $ | 0.39 | ||||
Adjustments: |
||||||||
Amortization of intangible assets |
0.21 | 0.11 | ||||||
Stock compensation |
0.12 | 0.11 | ||||||
Acquisition-related costs |
0.01 | 0.01 | ||||||
Inventory fair value adjustment |
0.01 | | ||||||
Facility restructuring charges |
(0.00 | ) | 0.00 | |||||
Tax adjustments |
(0.13 | ) | (0.06 | ) | ||||
|
|
|
|
|||||
Non-GAAP net income per share |
$ | 0.67 | $ | 0.56 | ||||
|
|
|
|
|||||
Shares used in calculation |
154,531 | 147,113 |
4
Reconciliation of Target Non-GAAP 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 Second Quarter Fiscal Year 2013 Targets
(in thousands, except per share amounts)
Range for Three Months | ||||||||
Ending April 30, 2013 (1) | ||||||||
Low | High | |||||||
Target GAAP expenses |
$ | 409,000 | $ | 425,000 | ||||
Adjustments: |
||||||||
Estimated impact of amortization of intangible assets |
(31,000 | ) | (34,000 | ) | ||||
Estimated impact of stock compensation |
(16,000 | ) | (19,000 | ) | ||||
|
|
|
|
|||||
Target non-GAAP expenses |
$ | 362,000 | $ | 372,000 | ||||
|
|
|
|
|||||
Range for Three Months Ending April 30, 2013 (1) |
||||||||
Low | High | |||||||
Target GAAP earnings per share |
$ | 0.38 | $ | 0.44 | ||||
Adjustments: |
||||||||
Estimated impact of amortization of intangible assets |
0.22 | 0.20 | ||||||
Estimated impact of stock compensation |
0.12 | 0.10 | ||||||
Net non-GAAP tax adjustments |
(0.09 | ) | (0.09 | ) | ||||
|
|
|
|
|||||
Target non-GAAP earnings per share |
$ | 0.63 | $ | 0.65 | ||||
|
|
|
|
|||||
Shares used in non-GAAP calculation (midpoint of target range) |
156,000 | 156,000 |
GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2013 Targets
Range for Fiscal Year | ||||||||
Ending October 31, 2013 (1) | ||||||||
Low | High | |||||||
Target GAAP earnings per share |
$ | 1.44 | $ | 1.56 | ||||
Adjustments: |
||||||||
Estimated impact of amortization of intangible assets |
0.84 | 0.79 | ||||||
Estimated impact of stock compensation |
0.46 | 0.42 | ||||||
Acquisition-related costs |
0.01 | 0.01 | ||||||
Inventory fair value adjustment |
0.01 | 0.01 | ||||||
Net non-GAAP tax adjustments |
(0.41 | ) | (0.39 | ) | ||||
|
|
|
|
|||||
Target non-GAAP earnings per share |
$ | 2.35 | $ | 2.40 | ||||
|
|
|
|
|||||
Shares used in non-GAAP calculation (midpoint of target range) |
157,000 | 157,000 |
(1) | Synopsys second quarter and fiscal year end on May 4, and November 2, 2013, respectively. For presentation purposes, the periods refer to the closest calendar month end. |
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 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 281739, beginning at 4:00 p.m. Pacific Time today. A webcast replay will also be available on the website from approximately 4:30 p.m. Pacific Time today through the time Synopsys announces its results for the second quarter fiscal 2013 in May 2013. Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and co-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 co-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 second quarter fiscal year 2013 earnings call in May 2013, 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 second quarter of fiscal 2013 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 first quarter fiscal 2013 in its quarterly report on Form 10-Q to be filed by March 14, 2013.
About Synopsys
Synopsys, Inc. (Nasdaq:SNPS) accelerates innovation in the global electronics market. As a leader in electronic design automation (EDA) and semiconductor IP, its software, IP and services help engineers address their design, verification, system and manufacturing challenges. Since 1986, engineers around the world have been using Synopsys technology to design and create billions of chips and systems. Learn more at http://www.synopsys.com.
6
Forward-Looking Statements
The statements made in this press release regarding projected financial results in the sections entitled Financial Targets, and Reconciliation of Target Non-GAAP Operating Results, and certain other statements, including statements regarding customer demand for our technology and predictable business model, are forward-looking statements within the meaning of the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934. In addition, 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 uncertainty in the global economy and its potential impact on the semiconductor and electronics industries; |
| uncertainty in the growth of the semiconductor and electronics industry; |
| Synopsys ability to realize the potential financial or strategic benefits of acquisitions it completes, including the recent acquisitions of Magma Design Automation, SpringSoft, and EVE, and the difficulties in the integration of the products and operations of acquired companies or assets into Synopsys products and operations, including delays in customer orders, potential loss of customers, key employees, partners or vendors, customer demand and support obligations for product offerings, and disruption of ongoing business operations and diversion of management attention; |
| increased competition in the market for Synopsys products and services including through consolidation in the industry and among our customers; |
| changes in demand for Synopsys products due to fluctuations in demand for its customers products; |
| adverse changes in the relationships between Synopsys and key participants in the complex semiconductor ecosystem, including major foundries and intellectual property providers; |
| litigation; |
| 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; and |
| failure of customers to pay license fees as scheduled. |
7
In addition, Synopsys actual expenses, earnings per share and tax rate on a GAAP and non-GAAP basis for the fiscal quarter ending April 30, 2013; actual expenses, earnings per share, tax rate, and other projections on a GAAP and non-GAAP basis for fiscal year 2013; and cash flow from operations on a GAAP basis for fiscal year 2013 could differ materially from the targets stated under Financial Targets above for a number of reasons, including, but not limited to, (i) integration and other acquisition-related costs, (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) a determination by Synopsys that any portion of its goodwill or intangible assets have become impaired, (iv) changes in the anticipated amount of employee stock-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 guidance, (viii) fluctuations in foreign currency exchange rates, (ix) general economic conditions, and (x) other risks as detailed in Synopsys SEC filings, including those described in the Risk Factors section in its latest Annual Report on Form 10-K for the fiscal year ended October 31, 2012. Furthermore, Synopsys actual tax rates applied to income for the second quarter and fiscal year 2013 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 second quarter and fiscal year 2013 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.
###
8
SYNOPSYS, INC.
Unaudited Consolidated Statements of Operations (1)
(in thousands, except per share amounts)
Three Months Ended January 31, | ||||||||
2013 | 2012 | |||||||
Revenue: |
||||||||
Time-based license |
$ | 385,959 | $ | 355,894 | ||||
Upfront |
30,789 | 28,512 | ||||||
Maintenance and service |
58,389 | 41,090 | ||||||
|
|
|
|
|||||
Total revenue |
475,137 | 425,496 | ||||||
Cost of revenue: |
||||||||
License |
64,492 | 57,722 | ||||||
Maintenance and service |
20,055 | 18,744 | ||||||
Amortization of intangible assets |
26,516 | 13,388 | ||||||
|
|
|
|
|||||
Total cost of revenue |
111,063 | 89,854 | ||||||
|
|
|
|
|||||
Gross margin |
364,074 | 335,642 | ||||||
Operating expenses: |
||||||||
Research and development |
157,510 | 132,875 | ||||||
Sales and marketing |
101,758 | 95,404 | ||||||
General and administrative |
37,938 | 33,839 | ||||||
Amortization of intangible assets |
5,887 | 3,521 | ||||||
|
|
|
|
|||||
Total operating expenses |
303,093 | 265,639 | ||||||
|
|
|
|
|||||
Operating income |
60,981 | 70,003 | ||||||
Other income (expense), net |
10,749 | 3,826 | ||||||
|
|
|
|
|||||
Income before income taxes |
71,730 | 73,829 | ||||||
Provision (benefit) for income taxes |
1,808 | 17,135 | ||||||
|
|
|
|
|||||
Net income |
$ | 69,922 | $ | 56,694 | ||||
|
|
|
|
|||||
Net income per share: |
||||||||
Basic |
$ | 0.46 | $ | 0.39 | ||||
Diluted |
$ | 0.45 | $ | 0.39 | ||||
Shares used in computing per share amounts: |
||||||||
Basic |
151,477 | 143,882 | ||||||
|
|
|
|
|||||
Diluted |
154,531 | 147,113 | ||||||
|
|
|
|
(1) | Synopsys first quarter of fiscal 2013 ended on February 2, 2013. Its first quarter of fiscal 2012 included an extra week, and ended on February 4, 2012. For presentation purposes, we refer to periods ended January 31. |
9
SYNOPSYS, INC.
Unaudited Consolidated Balance Sheets (1)
(in thousands, except par value amounts)
January 31, 2013 |
October 31, 2012 |
|||||||
ASSETS: |
||||||||
Cash and cash equivalents |
$ | 550,365 | $ | 700,382 | ||||
Accounts receivable, net |
270,217 | 292,668 | ||||||
Deferred income taxes |
74,644 | 74,712 | ||||||
Income taxes receivable and prepaid taxes |
22,867 | 17,267 | ||||||
Prepaid and other current assets |
81,689 | 55,627 | ||||||
|
|
|
|
|||||
Total current assets |
999,782 | 1,140,656 | ||||||
Property and equipment, net |
193,051 | 191,243 | ||||||
Goodwill |
1,971,654 | 1,976,987 | ||||||
Intangible assets, net |
430,797 | 466,322 | ||||||
Long-term prepaid taxes |
8,557 | 9,429 | ||||||
Long-term deferred income taxes |
281,887 | 239,412 | ||||||
Other long-term assets |
134,818 | 123,607 | ||||||
|
|
|
|
|||||
Total assets |
$ | 4,020,546 | $ | 4,147,656 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||
Current liabilities: |
||||||||
Short-term debt |
$ | 30,000 | $ | 30,000 | ||||
Accounts payable and accrued liabilities |
223,456 | 383,093 | ||||||
Accrued income taxes |
10,682 | 4,682 | ||||||
Deferred revenue |
757,874 | 834,864 | ||||||
|
|
|
|
|||||
Total current liabilities |
1,022,012 | 1,252,639 | ||||||
Long-term debt |
97,500 | 105,000 | ||||||
Long-term accrued income taxes |
51,890 | 52,645 | ||||||
Other long-term liabilities |
172,361 | 126,217 | ||||||
Long-term deferred revenue |
74,624 | 67,184 | ||||||
|
|
|
|
|||||
Total liabilities |
1,418,387 | 1,603,685 | ||||||
Stockholders equity: |
||||||||
Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding |
| | ||||||
Common stock, $0.01 par value: 400,000 shares authorized; 151,970 and 150,899 shares outstanding, respectively |
1,519 | 1,509 | ||||||
Capital in excess of par value |
1,589,035 | 1,585,034 | ||||||
Retained earnings |
1,167,623 | 1,098,694 | ||||||
Treasury stock, at cost: 5,295 and 6,365 shares, respectively |
(139,819 | ) | (168,090 | ) | ||||
Accumulated other comprehensive loss |
(16,199 | ) | (15,461 | ) | ||||
|
|
|
|
|||||
Total stockholders equity excluding non-controlling interest |
2,602,159 | 2,501,686 | ||||||
Non-controlling interest |
| 42,285 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 4,020,546 | $ | 4,147,656 | ||||
|
|
|
|
(1) | Synopsys first quarter of fiscal 2013 ended on February 2, 2013. Its first quarter of fiscal 2012 included an extra week, and ended on February 4, 2012. For presentation purposes, we refer to periods ended January 31. |
10
SYNOPSYS, INC.
Unaudited Consolidated Statements of Cash Flows (1)
(in thousands)
Three Months Ended January 31, | ||||||||
2013 | 2012 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 69,922 | $ | 56,694 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Amortization and depreciation |
47,064 | 31,965 | ||||||
Stock compensation |
17,700 | 16,250 | ||||||
Allowance for doubtful accounts |
2,083 | 497 | ||||||
Deferred income taxes |
(4,900 | ) | 14,533 | |||||
Net changes in operating assets and liabilities, net of acquired assets and liabilities: |
||||||||
Accounts receivable |
20,341 | (11,102 | ) | |||||
Prepaid and other current assets |
(23,329 | ) | (8,972 | ) | ||||
Other long-term assets |
(10,484 | ) | (3,457 | ) | ||||
Accounts payable and other liabilities |
(152,207 | ) | (93,558 | ) | ||||
Income taxes |
(1,597 | ) | (5,161 | ) | ||||
Deferred revenue |
(56,031 | ) | (37,007 | ) | ||||
|
|
|
|
|||||
Net cash used in operating activities |
(91,438 | ) | (39,318 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Proceeds from sales and maturities of short-term investments |
| 34,039 | ||||||
Purchases of short-term investments |
| (18,179 | ) | |||||
Purchases of property and equipment |
(13,980 | ) | (11,016 | ) | ||||
Cash paid for acquisitions, net of cash acquired |
| (5,623 | ) | |||||
Capitalization of software development costs |
(825 | ) | (735 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(14,805 | ) | (1,514 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Principal payments on capital leases |
(409 | ) | (1,081 | ) | ||||
Acquisition of non-controlling interest |
(44,004 | ) | | |||||
Repayment of acquired debt |
(7,619 | ) | | |||||
Issuances of common stock |
15,615 | 41,106 | ||||||
Purchase of equity forward contract |
| (20,000 | ) | |||||
Purchases of treasury stock |
| (20,000 | ) | |||||
|
|
|
|
|||||
Net cash (used in) provided by financing activities |
(36,417 | ) | 25 | |||||
Effect of exchange rate changes on cash and cash equivalents |
(7,357 | ) | (2,931 | ) | ||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
(150,017 | ) | (43,738 | ) | ||||
Cash and cash equivalents, beginning of the year |
700,382 | 855,077 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of the period |
$ | 550,365 | $ | 811,339 | ||||
|
|
|
|
(1) | Synopsys first quarter of fiscal 2013 and 2012 ended on February 2, 2013 and February 4, 2012, respectively. For presentation purposes, we refer to periods ended January 31. Synopsys first quarter of fiscal 2012 included an extra week. |
11