Results Summary1
Record quarterly revenue of $1.526 billion, up approximately 13% year over year.
Quarterly GAAP earnings per diluted share of $2.73; non-GAAP earnings per diluted share of $3.43, up approximately 27% year over year and exceeding guidance.
Expecting record full-year revenue with growth of approximately 15% driven by continued, strong execution and business momentum.
SUNNYVALE, Calif., Aug. 21, 2024 /PRNewswire/ — Synopsys, Inc. (Nasdaq: SNPS) today reported results for its third quarter of fiscal year 2024. Revenue for the third quarter of fiscal year 2024 was $1.526 billion, compared to $1.354 billion for the third quarter of fiscal year 2023.
Synopsys headquarters in Sunnyvale, Calif. (PRNewsfoto/Synopsys, Inc.)
“Our strong third quarter results and expectations for a record year continue to demonstrate the resiliency of Synopsys’ business,” said Sassine Ghazi, president and CEO of Synopsys. “The complexity and pace of technology innovation is accelerating as silicon and systems companies race to capitalize on AI in this era of pervasive intelligence. Synopsys is mission-critical to technology innovation and our customer set is expanding as more companies in more industries define and optimize system performance at the silicon level.”
“Synopsys delivered an excellent third quarter, setting a new quarterly revenue record and achieving non-GAAP EPS above our guidance range,” said Shelagh Glaser, CFO of Synopsys. “The strong momentum across the business is a result of our leadership products and relentless execution. For the full year, we expect to achieve revenue growth of approximately 15% and non-GAAP EPS growth of approximately 24% while expanding non-GAAP operating margin by two points.”
|
____________________________________________ |
|
1 Synopsys’ Software Integrity business has been presented as a discontinued operation in the consolidated financial statements for all periods presented herein and all financial results and targets are presented herein on a continuing operations basis unless otherwise noted. |
Continuing Operations
On May 5, 2024, Synopsys entered into an agreement to sell its Software Integrity business. Unless otherwise noted, Synopsys’ Software Integrity business has been presented as a discontinued operation in the consolidated financial statements for all periods presented herein and all financial results and targets are presented herein on a continuing operations basis.
GAAP Results
On a U.S. generally accepted accounting principles (GAAP) basis, net income for the third quarter of fiscal year 2024 was $425.9 million, or $2.73 per diluted share, compared to $335.7 million, or $2.17 per diluted share, for the third quarter of fiscal year 2023.
Non-GAAP ResultsOn a non-GAAP basis, net income for the third quarter of fiscal year 2024 was $535.5 million, or $3.43 per diluted share, compared to non-GAAP net income of $419.0 million, or $2.70 per diluted share, for the third quarter of fiscal year 2023.
For a reconciliation of net income, earnings per diluted share and other measures on a GAAP and non-GAAP basis, see “GAAP to Non-GAAP Reconciliation” in the accompanying tables below.
Business Segments Synopsys reports revenue and operating income in two segments: (1) Design Automation, which includes our advanced silicon design, verification products and services, system integration products and services, digital, custom and field programmable gate array IC design software, verification software and hardware products, manufacturing software products and other and (2) Design IP, which includes our Synopsys IP portfolio.
Financial Targets Synopsys also provided its consolidated financial targets for continuing operations for the fourth quarter and full fiscal year 2024. The fiscal year targets include the impact of an extra week in fiscal year 2024, which was included in the first quarter of fiscal year 2024. These financial targets assume no further changes to export control restrictions or the current U.S. government “Entity List” restrictions. These targets constitute forward-looking statements 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.
|
Fourth Quarter and Full Fiscal Year 2024 Financial Targets (1)(2) |
|||||
|
(in millions except per share amounts) |
|||||
|
Range for Three Months Ending |
Range for Fiscal Year Ending |
||||
|
October 31, 2024 |
October 31, 2024 |
||||
|
Low |
High |
Low |
High |
||
|
Revenue |
$ 1,614 |
$ 1,644 |
$ 6,105 |
$ 6,135 |
|
|
GAAP Expenses |
$ 1,210 |
$ 1,230 |
$ 4,577 |
$ 4,597 |
|
|
Non-GAAP Expenses |
$ 1,027 |
$ 1,037 |
$ 3,760 |
$ 3,770 |
|
|
Non-GAAP Interest and Other Income (Expense), net |
$ 8 |
$ 10 |
$ 41 |
$ 43 |
|
|
Non-GAAP Tax Rate |
15 % |
15 % |
15 % |
15 % |
|
|
Outstanding Shares (fully diluted) |
155 |
157 |
155 |
157 |
|
|
GAAP EPS |
$ 2.25 |
$ 2.39 |
$ 9.71 |
$ 9.85 |
|
|
Non-GAAP EPS |
$ 3.27 |
$ 3.32 |
$ 13.07 |
$ 13.12 |
|
|
Operating Cash Flow |
~ $1,300 |
||||
|
Free Cash Flow(3) |
~ $1,100 |
||||
|
Capital Expenditures |
~ $200 |
||||
|
(1) Synopsys’ fourth quarter of fiscal year 2024 and its fiscal year 2024 will end on November 2, 2024. For presentation purposes, we refer to the |
|||||
|
(2) Presented on a continuing operations basis. |
|||||
|
(3) Free cash flow is calculated as cash provided from operating activities less capital expenditures and capitalization of software development costs. |
|||||
For a reconciliation of Synopsys’ fourth quarter and fiscal year 2024 targets, including expenses, earnings per diluted share and other measures on a GAAP and non-GAAP basis and a discussion of the financial targets that we are not able to reconcile without unreasonable efforts, see “GAAP to Non-GAAP Reconciliation” in the accompanying tables below.
Earnings Call Open to InvestorsSynopsys 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 on Synopsys’ corporate website at investor.synopsys.com. Synopsys uses its website as a tool to disclose important information about Synopsys and comply with its disclosure obligations under Regulation Fair Disclosure. A webcast replay will also be available on the corporate website from approximately 5:30 p.m. Pacific Time today through the time Synopsys announces its results for the fourth quarter and fiscal year 2024 in December 2024.
Effectiveness of InformationThe targets included in this press release, the statements made during the earnings conference call, the information contained in the financial supplement and the corporate overview presentation, each of which are available on Synopsys’ corporate website at www.synopsys.com (collectively, the “Earnings Materials”), represent Synopsys’ expectations and beliefs as of August 21, 2024. Although these Earnings Materials will remain available on Synopsys’ website through the date of the earnings call for the fourth quarter and fiscal year 2024, their continued availability through such date does not mean that Synopsys is reaffirming or confirming their continued validity. Synopsys undertakes no duty and does not intend to update any forward-looking statement, whether as a result of new information or future events, or otherwise update, the targets given in this press release unless required by law.
Availability of Final Financial StatementsSynopsys will include final financial statements for the third quarter of fiscal year 2024 in its quarterly report on Form 10-Q to be filed on or before September 12, 2024.
About SynopsysCatalyzing the era of pervasive intelligence, Synopsys, Inc. (Nasdaq: SNPS) delivers trusted and comprehensive silicon to systems design solutions, from electronic design automation to silicon IP and system verification and validation. We partner closely with semiconductor and systems customers across a wide range of industries to maximize their R&D capability and productivity, powering innovation today that ignites the ingenuity of tomorrow. Learn more at www.synopsys.com.
Reconciliation of Third Quarter Fiscal Year 2024 ResultsThe following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP net income, earnings per diluted share, and tax rate for the periods indicated below.
|
GAAP to Non-GAAP Reconciliation of Third Quarter Fiscal Year 2024 Results(1) |
||||
|
(unaudited and in thousands, except per share amounts) |
||||
|
Three Months Ended |
Nine Months Ended |
|||
|
July 31, |
July 31, |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
GAAP net income from continuing operations |
$ 425,868 |
$ 335,708 |
$ 1,162,429 |
$ 880,994 |
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
17,436 |
11,951 |
49,962 |
35,591 |
|
Stock-based compensation |
164,029 |
131,092 |
491,516 |
383,444 |
|
Acquisition/divestiture related items |
53,022 |
4,840 |
110,210 |
9,815 |
|
Restructuring charges |
— |
21,879 |
— |
54,439 |
|
Gain on sale of strategic investments |
— |
— |
(55,077) |
— |
|
Tax settlement |
— |
(23,752) |
— |
(23,752) |
|
Tax adjustments |
(124,903) |
(62,685) |
(231,164) |
(168,717) |
|
Non-GAAP net income from continuing operations |
$ 535,452 |
$ 419,033 |
$ 1,527,876 |
$ 1,171,814 |
|
Three Months Ended |
Nine Months Ended |
|||
|
July 31, |
July 31, |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
GAAP net income from continuing operations per diluted share |
$ 2.73 |
$ 2.17 |
$ 7.46 |
$ 5.68 |
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
0.11 |
0.08 |
0.32 |
0.23 |
|
Stock-based compensation |
1.05 |
0.85 |
3.15 |
2.47 |
|
Acquisition/divestiture related items |
0.34 |
0.03 |
0.71 |
0.06 |
|
Restructuring charges |
— |
0.14 |
— |
0.35 |
|
Gain on sale of strategic investments |
— |
— |
(0.35) |
— |
|
Tax settlement |
— |
(0.15) |
— |
(0.15) |
|
Tax adjustments |
(0.80) |
(0.42) |
(1.49) |
(1.09) |
|
Non-GAAP net income from continuing operations per diluted share |
$ 3.43 |
$ 2.70 |
$ 9.80 |
$ 7.55 |
|
Shares used in computing net income per diluted share amounts: |
156,131 |
154,947 |
155,863 |
155,119 |
|
(1) Synopsys’ third quarter of fiscal year 2024 and 2023 ended on August 3, 2024 and July 29, 2023, respectively. |
||||
|
GAAP to Non-GAAP Tax Rate Reconciliation (1)(2) |
||
|
(unaudited) |
||
|
Three Months Ended |
Nine Months Ended |
|
|
July 31, 2024 |
July 31, 2024 |
|
|
GAAP effective tax rate |
(7.8) % |
3.2 % |
|
Income tax effect of above non-GAAP adjustments |
22.8 % |
11.8 % |
|
Non-GAAP effective tax rate |
15.0 % |
15.0 % |
|
(1) Synopsys’ third quarter of fiscal year 2024 ended on August 3, 2024. For presentation purposes, we refer to |
||
|
(2) Presented on a continuing operations basis. |
||
Reconciliation of 2024 TargetsThe following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP targets for the periods indicated below.
|
GAAP to Non-GAAP Reconciliation of Fourth Quarter Fiscal Year 2024 Targets (1)(2) |
||||
|
(in thousands, except per share amounts) |
||||
|
Range for Three Months Ending |
||||
|
October 31, 2024 |
||||
|
Low |
High |
|||
|
Target GAAP expenses |
$ 1,210,000 |
$ 1,230,000 |
||
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
(15,000) |
(18,000) |
||
|
Stock-based compensation |
(168,000) |
(175,000) |
||
|
Target non-GAAP expenses |
$ 1,027,000 |
$ 1,037,000 |
||
|
Range for Three Months Ending |
||||
|
October 31, 2024 |
||||
|
Low |
High |
|||
|
Target GAAP earnings per diluted share attributed to Synopsys |
$ 2.25 |
$ 2.39 |
||
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
0.12 |
0.10 |
||
|
Stock-based compensation |
1.12 |
1.08 |
||
|
Acquisition/divestiture related items (3) |
0.11 |
0.08 |
||
|
Tax adjustments |
(0.33) |
(0.33) |
||
|
Target non-GAAP earnings per diluted share attributed to Synopsys |
$ 3.27 |
$ 3.32 |
||
|
Shares used in non-GAAP calculation (midpoint of target range) |
156,000 |
156,000 |
||
|
GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2024 Targets (1)(2) |
||||
|
(in thousands, except per share amounts) |
||||
|
Range for Fiscal Year Ending |
||||
|
October 31, 2024 |
||||
|
Low |
High |
|||
|
Target GAAP expenses |
$ 4,576,771 |
$ 4,596,771 |
||
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
(65,000) |
(68,000) |
||
|
Stock-based compensation |
(660,000) |
(667,000) |
||
|
Acquisition/divestiture related items |
(91,771) |
(91,771) |
||
|
Target non-GAAP expenses |
$ 3,760,000 |
$ 3,770,000 |
||
|
Range for Fiscal Year Ending |
||||
|
October 31, 2024 |
||||
|
Low |
High |
|||
|
Target GAAP earnings per diluted share attributed to Synopsys |
$ 9.71 |
$ 9.85 |
||
|
Adjustments: |
||||
|
Amortization of acquired intangible assets |
0.44 |
0.42 |
||
|
Stock-based compensation |
4.27 |
4.23 |
||
|
Acquisition/divestiture related items (3) |
0.82 |
0.79 |
||
|
Gain on sale of strategic investments |
(0.35) |
(0.35) |
||
|
Tax adjustments |
(1.82) |
(1.82) |
||
|
Target non-GAAP earnings per diluted share attributed to Synopsys |
$ 13.07 |
$ 13.12 |
||
|
Shares used in non-GAAP calculation (midpoint of target range) |
156,000 |
156,000 |
||
|
(1) Synopsys’ fourth quarter of fiscal year 2024 and its fiscal year 2024 will end on November 2, 2024. For |
||||
|
(2) Presented on a continuing operations basis. |
||||
|
(3) Adjustments reflect actual expenses incurred by Synopsys as of August 3, 2024 as well as certain |
||||
Forward-Looking StatementsThis press release and the investor conference call contain forward-looking statements, including, but not limited to, statements regarding short-term and long-term financial targets, expectations and objectives, including, among others, the anticipated effects of our pending acquisition of ANSYS, Inc. (the Ansys Merger); strategies related to our products, technology and services; business and market outlook, opportunities, strategies and technological trends, such as artificial intelligence; the Ansys Merger, including, among other things, its anticipated benefits; planned dispositions and their expected impact, such as the previously announced divestiture of our Software Integrity business (the Software Integrity Divestiture); the potential impact of the uncertain macroeconomic and geopolitical environment on our financial results; the expected impact of U.S. and foreign government actions and regulatory changes, including export control restrictions on our financial results; customer demand and market expansion; our planned product releases and capabilities; industry growth rates; the expected realization of our contracted but unsatisfied or partially unsatisfied performance obligations (backlog); software trends; planned stock repurchases; our expected tax rate; and the impact and result of pending legal, administrative and tax proceedings. These statements involve risks, uncertainties and other factors that could cause our actual results, time frames or achievements to differ materially from those expressed or implied in such forward-looking statements. Such risks, uncertainties and factors include, but are not limited to: macroeconomic conditions and geopolitical uncertainty in the global economy; uncertainty in the growth of the semiconductor and electronics industries; the highly competitive industry we operate in; actions by the U.S. or foreign governments, such as the imposition of additional export restrictions or tariffs; consolidation among our customers and our dependence on a relatively small number of large customers; risks and compliance obligations relating to the global nature of our operations; failure to complete the Ansys Merger on the terms described in our filings with the SEC, if at all; failure to obtain required governmental approvals related to the Ansys Merger or the imposition of conditions to such governmental approvals that may have an adverse effect on us; failure to realize the benefits expected from the Ansys Merger; failure to complete the Software Integrity Divestiture, or the Software Integrity Divestiture disrupting our business or failing to achieve its intended benefits, and more. Additional information on potential risks, uncertainties and other factors that could affect Synopsys’ results is included in filings we make with the SEC from time to time, including in the sections entitled “Risk Factors” in our latest Annual Report on Form 10-K and in our latest Quarterly Report on Form 10-Q. The financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto included in Synopsys’ most recent reports on Forms 10-K and 10-Q, each as may be amended from time to time. Synopsys’ financial results for its third quarter of fiscal year 2024 are not necessarily indicative of Synopsys’ operating results for any future periods. The information provided herein is as of August 21, 2024. Synopsys undertakes no duty to, and does not intend to, update any forward-looking statement, whether as a result of new information, future events or otherwise, unless required by law.
|
SYNOPSYS, INC. |
|||||
|
Unaudited Condensed Consolidated Statements of Income (1) |
|||||
|
(in thousands, except per share amounts) |
|||||
|
Three Months Ended |
Nine Months Ended |
||||
|
July 31, |
July 31, |
||||
|
2024 |
2023 |
2024 |
2023 |
||
|
Revenue: |
|||||
|
Time-based products |
$ 803,147 |
$ 827,396 |
$ 2,389,924 |
$ 2,235,531 |
|
|
Upfront products |
442,528 |
292,653 |
1,281,283 |
958,631 |
|
|
Total products revenue |
1,245,675 |
1,120,049 |
3,671,207 |
3,194,162 |
|
|
Maintenance and service |
280,074 |
234,341 |
820,243 |
656,469 |
|
|
Total revenue |
1,525,749 |
1,354,390 |
4,491,450 |
3,850,631 |
|
|
Cost of revenue: |
|||||
|
Products |
179,536 |
174,460 |
553,753 |
500,146 |
|
|
Maintenance and service |
96,630 |
74,978 |
275,348 |
211,833 |
|
|
Amortization of acquired intangible assets |
14,510 |
10,994 |
41,165 |
32,683 |
|
|
Total cost of revenue |
290,676 |
260,432 |
870,266 |
744,662 |
|
|
Gross margin |
1,235,073 |
1,093,958 |
3,621,184 |
3,105,969 |
|
|
Operating expenses: |
|||||
|
Research and development |
508,872 |
484,470 |
1,527,542 |
1,384,120 |
|
|
Sales and marketing |
211,491 |
185,769 |
640,117 |
537,981 |
|
|
General and administrative |
150,437 |
99,750 |
396,464 |
274,406 |
|
|
Amortization of acquired intangible assets |
4,062 |
2,014 |
12,152 |
5,949 |
|
|
Restructuring charges |
— |
21,879 |
— |
54,439 |
|
|
Total operating expenses |
874,862 |
793,882 |
2,576,275 |
2,256,895 |
|
|
Operating income |
360,211 |
300,076 |
1,044,909 |
849,074 |
|
|
Interest and other income (expense), net |
31,784 |
25,484 |
146,070 |
52,631 |
|
|
Income before income taxes |
391,995 |
325,560 |
1,190,979 |
901,705 |
|
|
Provision (benefit) for income taxes |
(30,712) |
(6,951) |
37,634 |
29,779 |
|
|
Net income from continuing operations |
422,707 |
332,511 |
1,153,345 |
871,926 |
|
|
Income (loss) from discontinued operations, net of income taxes |
(17,813) |
544 |
(13,155) |
(296) |
|
|
Net income |
404,894 |
333,055 |
1,140,190 |
871,630 |
|
|
Less: Net income (loss) attributed to non-controlling interest and |
(3,161) |
(3,197) |
(9,084) |
(9,068) |
|
|
Net income attributed to Synopsys |
$ 408,055 |
$ 336,252 |
$ 1,149,274 |
$ 880,698 |
|
|
Net income (loss) attributed to Synopsys |
|||||
|
Continuing operations |
$ 425,868 |
$ 335,708 |
$ 1,162,429 |
$ 880,994 |
|
|
Discontinued operations |
(17,813) |
544 |
(13,155) |
(296) |
|
|
Net income |
$ 408,055 |
$ 336,252 |
$ 1,149,274 |
$ 880,698 |
|
|
Net income (loss) per share attributed to Synopsys – basic: |
|||||
|
Continuing operations |
$ 2.78 |
$ 2.21 |
$ 7.60 |
$ 5.79 |
|
|
Discontinued operations |
(0.12) |
— |
(0.08) |
— |
|
|
Basic net income per share |
$ 2.66 |
$ 2.21 |
$ 7.52 |
$ 5.79 |
|
|
Net income (loss) per share attributed to Synopsys – diluted: |
|||||
|
Continuing operations |
$ 2.73 |
$ 2.17 |
$ 7.46 |
$ 5.68 |
|
|
Discontinued operations |
(0.12) |
— |
(0.09) |
— |
|
|
Diluted net income per share |
$ 2.61 |
$ 2.17 |
$ 7.37 |
$ 5.68 |
|
|
Shares used in computing per share amounts: |
|||||
|
Basic |
153,417 |
152,023 |
152,885 |
152,204 |
|
|
Diluted |
156,131 |
154,947 |
155,863 |
155,119 |
|
|
(1) Synopsys’ third quarter of fiscal year 2024 and 2023 ended on August 3, 2024 and July 29, 2023, respectively. For presentation purposes, we refer to the |
|||||
|
SYNOPSYS, INC. |
|||
|
Unaudited Condensed Consolidated Balance Sheets (1) |
|||
|
(in thousands, except par value amounts) |
|||
|
July 31, 2024 |
October 31, 2023 |
||
|
ASSETS: |
|||
|
Current assets: |
|||
|
Cash and cash equivalents |
$ 1,839,815 |
$ 1,433,966 |
|
|
Short-term investments |
154,431 |
151,639 |
|
|
Total cash, cash equivalents and short-term investments |
1,994,246 |
1,585,605 |
|
|
Accounts receivable, net |
805,198 |
856,660 |
|
|
Inventories |
386,009 |
325,590 |
|
|
Prepaid and other current assets |
914,598 |
548,115 |
|
|
Current assets held for sale |
1,027,702 |
114,654 |
|
|
Total current assets |
5,127,753 |
3,430,624 |
|
|
Property and equipment, net |
571,408 |
549,837 |
|
|
Operating lease right-of-use assets, net |
556,593 |
559,923 |
|
|
Goodwill |
3,444,349 |
3,346,065 |
|
|
Intangible assets, net |
266,092 |
239,577 |
|
|
Deferred income taxes |
1,102,716 |
853,526 |
|
|
Other long-term assets |
579,773 |
444,820 |
|
|
Long-term assets held for sale |
— |
908,759 |
|
|
Total assets |
$ 11,648,684 |
$ 10,333,131 |
|
|
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND |
|||
|
Current liabilities: |
|||
|
Accounts payable and accrued liabilities |
$ 756,983 |
$ 1,059,914 |
|
|
Operating lease liabilities |
89,869 |
79,832 |
|
|
Deferred revenue |
1,356,804 |
1,559,461 |
|
|
Current liabilities held for sale |
331,294 |
286,244 |
|
|
Total current liabilities |
2,534,950 |
2,985,451 |
|
|
Long-term operating lease liabilities |
568,407 |
579,686 |
|
|
Long-term deferred revenue |
319,080 |
150,827 |
|
|
Long-term debt |
15,599 |
18,078 |
|
|
Other long-term liabilities |
465,233 |
381,531 |
|
|
Long-term liabilities held for sale |
— |
33,257 |
|
|
Total liabilities |
3,903,269 |
4,148,830 |
|
|
Redeemable non-controlling interest |
31,043 |
31,043 |
|
|
Stockholders’ equity: |
|||
|
Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding |
— |
— |
|
|
Common stock, $0.01 par value: 400,000 shares authorized; 153,613 and |
1,536 |
1,521 |
|
|
Capital in excess of par value |
1,192,363 |
1,276,152 |
|
|
Retained earnings |
7,884,044 |
6,741,699 |
|
|
Treasury stock, at cost: 3,648 and 5,207 shares, respectively |
(1,188,435) |
(1,675,650) |
|
|
Accumulated other comprehensive income (loss) |
(180,112) |
(196,414) |
|
|
Total Synopsys stockholders’ equity |
7,709,396 |
6,147,308 |
|
|
Non-controlling interest |
4,976 |
5,950 |
|
|
Total stockholders’ equity |
7,714,372 |
6,153,258 |
|
|
Total liabilities, redeemable non-controlling interest and stockholders’ equity |
$ 11,648,684 |
$ 10,333,131 |
|
|
(1) Synopsys’ third quarter of fiscal year 2024 ended on August 3, 2024 and its fiscal year 2023 ended on October 28, 2023, |
|||
|
SYNOPSYS, INC. |
||
|
Unaudited Condensed Consolidated Statements of Cash Flows (1) |
||
|
(in thousands) |
||
|
Nine Months Ended July 31, |
||
|
2024 |
2023 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
||
|
Net income |
$ 1,140,190 |
$ 871,630 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||
|
Amortization and depreciation |
180,149 |
180,033 |
|
Reduction of operating lease right-of-use assets |
72,196 |
72,647 |
|
Amortization of capitalized costs to obtain revenue contracts |
57,071 |
61,677 |
|
Stock-based compensation |
540,026 |
421,949 |
|
Allowance for credit losses |
14,696 |
11,937 |
|
Gain on sale of strategic investments |
(55,077) |
— |
|
Amortization of bridge financing costs |
18,435 |
— |
|
Deferred income taxes |
(276,840) |
(166,061) |
|
Other non-cash |
(3,730) |
8,649 |
|
Net changes in operating assets and liabilities, net of acquired assets and assumed liabilities: |
||
|
Accounts receivable |
59,159 |
112,511 |
|
Inventories |
(71,303) |
(77,919) |
|
Prepaid and other current assets |
(350,652) |
8,373 |
|
Other long-term assets |
(137,159) |
(116,487) |
|
Accounts payable and accrued liabilities |
17,532 |
48,574 |
|
Operating lease liabilities |
(72,254) |
(52,914) |
|
Income taxes |
(241,952) |
123,924 |
|
Deferred revenue |
(46,276) |
(131,310) |
|
Net cash provided by operating activities |
844,211 |
1,377,213 |
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
||
|
Proceeds from maturities and sales of short-term investments |
98,465 |
104,139 |
|
Purchases of short-term investments |
(97,181) |
(102,457) |
|
Proceeds from sales of strategic investments |
55,696 |
7,248 |
|
Purchases of strategic investments |
(1,240) |
(435) |
|
Purchases of property and equipment |
(118,772) |
(136,520) |
|
Acquisitions, net of cash acquired |
(156,947) |
(51,324) |
|
Capitalization of software development costs |
— |
(2,204) |
|
Net cash used in investing activities |
(219,979) |
(181,553) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
||
|
Repayment of debt |
(2,607) |
(2,603) |
|
Payment of bridge financing and term loan costs |
(72,265) |
— |
|
Issuances of common stock |
143,148 |
164,841 |
|
Payments for taxes related to net share settlement of equity awards |
(278,571) |
(198,969) |
|
Purchase of equity forward contract |
— |
(45,000) |
|
Purchases of treasury stock |
— |
(860,724) |
|
Other |
(1,096) |
(122) |
|
Net cash used in financing activities |
(211,391) |
(942,577) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
5,458 |
14,997 |
|
Net change in cash, cash equivalents and restricted cash |
418,299 |
268,080 |
|
Cash, cash equivalents and restricted cash, beginning of year, including cash from discontinued operations |
1,441,187 |
1,419,864 |
|
Cash, cash equivalents and restricted cash, end of period, including cash from discontinued operations |
1,859,486 |
1,687,944 |
|
Less: Cash, cash equivalents and restricted cash from discontinued operations |
17,441 |
4,835 |
|
Cash, cash equivalents and restricted cash from continuing operations |
$ 1,842,045 |
$ 1,683,109 |
|
(1) Synopsys’ third quarter of fiscal year 2024 and 2023 ended on August 3, 2024 and July 29, 2023, respectively. For |
||
Synopsys provides segment information, namely revenue, adjusted segment operating income and adjusted segment operating margin, in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic 280, Segment Reporting. Synopsys’ chief operating decision maker (“CODM”) is our Chief Executive Officer. In evaluating our business segments, the CODM considers the income and expenses that the CODM believes are directly related to those segments. The CODM does not allocate certain operating expenses managed at a consolidated level to our business segments and, as a result, the reported operating income and operating margin do not include these unallocated expenses as shown in the table below. These unallocated expenses are presented in the table below to provide a reconciliation of the total adjusted operating income from segments to our consolidated operating income from continuing operations:
|
SYNOPSYS, INC. |
||||
|
Business Segment Reporting (1)(2)(5) |
||||
|
(in millions) |
||||
|
Three Months Ended |
Three Months Ended |
Nine Months Ended |
Nine Months Ended |
|
|
Revenue by segment |
||||
|
– Design Automation |
$ 1,062.6 |
$ 1,004.2 |
$ 3,103.0 |
$ 2,821.5 |
|
% of Total |
69.6 % |
74.1 % |
69.1 % |
73.3 % |
|
– Design IP |
$ 463.1 |
$ 350.2 |
$ 1,388.5 |
$ 1,029.1 |
|
% of Total |
30.4 % |
25.9 % |
30.9 % |
26.7 % |
|
Adjusted operating income by segment |
||||
|
– Design Automation |
$ 440.9 |
$ 410.0 |
$ 1,218.6 |
$ 1,102.8 |
|
– Design IP |
$ 169.7 |
$ 82.8 |
$ 540.2 |
$ 277.7 |
|
Adjusted operating margin by segment |
||||
|
– Design Automation |
41.5 % |
40.8 % |
39.3 % |
39.1 % |
|
– Design IP |
36.7 % |
23.6 % |
38.9 % |
27.0 % |
|
Total Adjusted Segment Operating Income Reconciliation (1)(2)(5) |
||||
|
(in millions) |
||||
|
Three Months Ended |
Three Months Ended |
Nine Months Ended |
Nine Months Ended |
|
|
GAAP total operating income – as reported |
$ 360.2 |
$ 300.1 |
$ 1,044.9 |
$ 849.1 |
|
Other expenses managed at consolidated level |
||||
|
-Amortization of acquired intangible assets (3) |
18.6 |
13.0 |
53.3 |
38.6 |
|
-Stock-based compensation (3) |
164.4 |
131.5 |
492.6 |
384.5 |
|
-Non-qualified deferred compensation plan |
25.8 |
21.5 |
76.3 |
44.1 |
|
-Acquisition/divestiture related items (4) |
41.7 |
4.8 |
91.8 |
9.8 |
|
-Restructuring charges |
— |
21.9 |
— |
54.4 |
|
Total adjusted segment operating income |
$ 610.6 |
$ 492.8 |
$ 1,758.8 |
$ 1,380.5 |
|
(1) Synopsys manages the business on a long-term, annual basis, and considers quarterly fluctuations of revenue and profitability as normal elements of |
||||
|
(2) Synopsys’ third quarter of fiscal year 2024 and 2023 ended on August 3, 2024 and July 29, 2023, respectively. For presentation purposes, we refer to |
||||
|
(3) The adjustment includes non-GAAP expenses attributable to non-controlling interest and redeemable non-controlling interest. |
||||
|
(4) The adjustment excludes the amortization of bridge financing costs entered into in connection with the pending acquisition of Ansys, that was |
||||
|
(5) Presented on a continuing operations basis. |
||||
GAAP to Non-GAAP ReconciliationSynopsys continues to provide all information required in accordance with GAAP but acknowledges 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 core business operations and what Synopsys uses to evaluate its business operations and for internal budgeting and resource allocation purposes. This press release includes non-GAAP earnings per diluted share, non-GAAP net income and non-GAAP tax rate for the periods presented. It also includes future estimated ranges for non-GAAP expenses, non-GAAP interest and other income (expense), non-GAAP tax rate, non-GAAP earnings per diluted share and free cash flow. These non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.
When possible, Synopsys provides a reconciliation of non-GAAP financial measures to their most closely applicable GAAP financial measures. Synopsys is unable to provide a full reconciliation of certain fourth quarter and full fiscal year 2024 non-GAAP financial targets to the corresponding GAAP financial measures on a forward-looking basis because Synopsys believes that it would not be possible for it to have the required information necessary to quantitatively reconcile such measures with sufficient precision without unreasonable efforts due to, among other things, the potential variability and limited predictability of the excluded adjustment items necessary for a full reconciliation such as certain acquisition/divestiture related items, restructuring charges, tax deduction variability, changes in the fair value of non-qualified deferred compensation plan, and gains (losses) on the sale of strategic investments. For the same reasons, Synopsys is unable to address the probable significance of the unavailable information.
Synopsys’ management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, as superior to, or as a substitute for, financial information prepared in accordance with GAAP. These non-GAAP financial measures are meant to supplement, and be viewed in conjunction with, the corresponding GAAP financial measures. Synopsys’ management believes presentation of non-GAAP financial measures, when shown in conjunction with the corresponding GAAP financial measures, provides useful information to investors allowing them to view financial and business trends relating to our financial condition and results of operations through the eyes of management. Synopsys’ management evaluates and makes decisions about our business operations using both GAAP financial measures and non-GAAP financial measures to help facilitate internal comparisons to Synopsys’ historical operating results and forecasted targets, planning and forecasting in subsequent periods and comparisons to competitors’ operating results.
The following are descriptions of the adjustments made to reconcile non-GAAP financial measures (other than free cash flow, which is defined in the footnote to the Financial Targets table above) to the most directly comparable GAAP financial measures:
(i) Amortization of acquired intangible assets. We incur expenses from amortization of acquired intangible assets, which include, among other things, core/developed technology, customer relationships, contract rights, trademarks and trade names, and other intangibles related to acquisitions. We amortize the intangible assets over their estimated useful lives. We do not enter into acquisitions on a predictable cycle. The amount of an acquisition’s purchase price allocated to intangible assets and their estimated useful lives can vary significantly and are unique to each acquisition. We believe that the presentation of non-GAAP financial measures that adjust for the amortization of intangible assets provides investors and others with a consistent basis for comparison across accounting periods. We also exclude this item because such expenses are non-cash in nature and we believe the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding our core operational performance and liquidity, and ability to invest in research and development and fund future acquisitions and capital expenditures.
(ii) Stock-based compensation. Stock-based compensation expenses consist primarily of expenses related to restricted stock units, stock options, employee stock purchase rights and other stock awards, including such expenses associated with acquisitions. We exclude stock-based compensation expense from our non-GAAP financial measures primarily because it is not an expense that typically requires or will require cash settlement by us. Further, the expense for the fair value of the stock-based instruments we utilize may bear little resemblance to the actual value realized upon the vesting or future exercise of the related stock-based awards and, therefore, is not used by management to assess the core profitability of our business operations.
(iii) Acquisition/divestiture related items. In connection with certain of our business combinations and/or divestitures, we incur significant expenses that we would not have otherwise incurred as part of our business operations. These expenses include, among other things, compensation expenses, professional fees and other direct expenses, concurrent restructuring activities and divestiture activities, including employee severance and other exit costs, bridge financing costs, costs related to integration activities, changes to the fair value of contingent consideration related to the acquired company, and amortization of the fair value difference of below-market value assets arising from arrangements entered into or acquired in conjunction with an acquisition. We also recognize the gains and losses from the mark-up of equity or cost method investments to fair value upon obtaining control through acquisition. We exclude these items because they are related to acquisitions and have no direct correlation to the core operation of our business. Further, because we do not acquire businesses on a predictable cycle and the terms of each transaction can vary significantly and are unique to each transaction, we believe it is useful to exclude such expenses when looking for a consistent basis for comparison across accounting periods.
(iv) Restructuring charges. We initiate restructuring activities to align our costs to our operating plans and business strategies based on then-current economic conditions, and such activities have a specific and defined term. Restructuring costs generally include severance and other termination benefits related to voluntary retirement programs, involuntary headcount reductions and facilities closures. Such restructuring costs include elimination of operational redundancy, permanent reductions in workforce and facilities closures and, therefore, are not considered by us to be a part of the core operation of our business and are not used by management when assessing the core profitability and performance of our business operations.
(v) Gains (losses) on the sale of strategic investments. We exclude gains and losses on the sale of equity investments in privately held companies because we do not believe they are reflective of our core business and operating results.
(vi) Deferred compensation. We exclude changes in the fair value of our non-qualified deferred compensation plan because we do not use these to assess the core profitability of our business operations.
(vii) Income tax effect of non-GAAP pre-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 utilize an annual non-GAAP tax rate in calculating non-GAAP financial measures to provide better consistency across interim reporting periods by eliminating the effects of certain non-recurring and other period-specific items, which can vary in size and frequency and do not necessarily reflect our normal operations, and to more closely align our tax rate with our expected geographic earnings mix. This annual non-GAAP tax rate is based on an evaluation of our historical and projected mix of U.S. and international profit before tax, taking into account the impact of non-GAAP adjustments, U.S. tax law changes, as well as other factors such as our current tax structure, existing tax positions and expected recurring tax incentives. Based on these considerations, we have elected to adopt a non-GAAP tax rate of 15% for fiscal year 2024.
INVESTOR CONTACT:
Trey Campbell
Synopsys, Inc.
650-584-4289
[email protected]
EDITORIAL CONTACT:
Cara Walker
Synopsys, Inc.
650-584-5000
[email protected]
SOURCE Synopsys, Inc.
