MOUNTAIN VIEW, Calif., Feb. 17 /PRNewswire-FirstCall/ -- Synopsys, Inc. (Nasdaq: SNPS), a world leader in software and IP for semiconductor design, verification and manufacturing, today reported results for its first quarter of fiscal year 2010.
For the first quarter of fiscal 2010, Synopsys reported revenue of $330.2 million compared to $339.8 million for the first quarter of fiscal 2009.
"Synopsys started the year with solid momentum," said Aart de Geus, chairman and CEO of Synopsys. "We met or exceeded our financial targets, and made a number of strategic moves that we believe will increase our total available market substantially in the long term."
GAAP Results
On a generally accepted accounting principles (GAAP) basis, net income for the first quarter of fiscal 2010 was $132.8 million, or $0.88 per share, compared to $52.4 million, or $0.37 per share, for the first quarter of fiscal 2009. Net income for the first quarter of fiscal 2010 includes a one-time $91.6 million, or $0.61 per share, tax benefit associated with the IRS settlement for fiscal years 2002-2004, announced on January 12, 2010.
Non-GAAP Results
On a non-GAAP basis, net income for the first quarter of fiscal 2010 was $62.4 million, or $0.41 per share, compared to non-GAAP net income of $71.6 million, or $0.50 per share, for the first quarter of fiscal 2009.
Financial Targets
Synopsys also provided its financial targets for the second quarter and full fiscal year 2010. These targets do not include future acquisition-related expenses that may be incurred in fiscal 2010. 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 2010 Targets:
Full-Year Fiscal Year 2010 Targets:
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) stock compensation; (ii) the amortization of acquired intangible assets and in-process research and development charges, (iii) acquisition-related costs; (iv) other significant items, including the effect of a tax benefit from a settlement with the Internal Revenue Service, and (v) the income tax effect of 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.
Reconciliation of First Quarter Fiscal Year 2010 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 2010 Results
(unaudited and in thousands, except per share amounts)
Three Months Ended
January 31,
-----------
2010 2009
---- ----
GAAP net income $132,786 $52,429
Adjustments:
Amortization of intangible assets 10,650 11,808
Stock compensation 17,234 14,143
In-process research and development - 600
Acquisition-related costs 1,046 -
Tax benefit from IRS settlement (91,649) -
Tax effect (7,648) (7,384)
------ ------
Non-GAAP net income $62,419 $71,596
======= =======
Three Months Ended
January 31,
-----------
2010 2009
---- ----
GAAP net income per share $0.88 $0.37
Adjustments:
Amortization of intangible assets 0.07 0.08
Stock compensation 0.11 0.09
In-process research and development - 0.01
Acquisition-related costs 0.01 -
Tax benefit from IRS settlement (0.61) -
Tax effect (0.05) (0.05)
----- -----
Non-GAAP net income per share $0.41 $0.50
===== =====
Shares used in calculation 150,788 142,612
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 Second Quarter Fiscal Year 2010
Targets
(in thousands, except per share amounts)
Range for Three Months
Ending April 30, 2010
---------------------
Low High
--- ----
Target GAAP expenses $278,000 $295,000
Adjustment:
Estimated impact of amortization
of intangible assets (11,000) (14,000)
Estimated impact of stock
compensation (15,000) (19,000)
------- -------
Target non-GAAP expenses $252,000 $262,000
======== ========
Range for Three Months
Ending April 30, 2010
---------------------
Low High
--- ----
Target GAAP earnings per share $0.22 $0.28
Adjustment:
Estimated impact of amortization
of intangible assets 0.09 0.07
Estimated impact of stock
compensation 0.13 0.10
Net non-GAAP tax effect (0.06) (0.05)
----- -----
Target non-GAAP earnings per share $0.38 $0.40
===== =====
Shares used in non-GAAP calculation
(midpoint of target range) 150,500 150,500
GAAP to Non-GAAP Reconciliation of Fiscal Year 2010 Targets
Range for Fiscal Year
Ending October 31, 2010
-----------------------
Low High
--- ----
Target GAAP earnings per share $1.55 $1.74
Adjustment:
Estimated impact of amortization
of intangible assets 0.33 0.26
Estimated impact of stock
compensation 0.45 0.40
Acquisition-related costs 0.01 0.01
Tax benefit from IRS settlement (0.61) (0.61)
Net non-GAAP tax effect (0.21) (0.18)
----- -----
Target non-GAAP earnings per share $1.52 $1.62
===== =====
Shares used in non-GAAP calculation
(midpoint of target range) 151,500 151,500
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 145658, beginning at 4:00 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 second quarter fiscal 2010 in May 2010. 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 second quarter fiscal 2010 earnings call in May 2010, 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 2010 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 2010 in its quarterly report on Form 10-Q to be filed by March 11, 2010.
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, verification and manufacturing. Synopsys' comprehensive, integrated portfolio of implementation, verification, IP, manufacturing and field-programmable gate array (FPGA) solutions helps address the key challenges designers and manufacturers face today, such as power and yield management, software-to-silicon verification and time-to-results. These technology-leading solutions help give Synopsys customers a competitive edge in bringing the best products to market quickly while reducing costs and schedule risk. Synopsys is headquartered in Mountain View, California, and has more than 65 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:
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, 2010 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 2010 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 costs including amortization of intangible assets and costs formerly capitalized but now expensed due to new accounting guidance related to business combinations, (iv) changes in the anticipated amount of employee stock 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) general economic conditions, and (ix) other risks as detailed in our SEC filings, including those described in the "Risk Factors" section in our latest Annual Report on Form 10-K for the fiscal year ended October 31, 2009. Furthermore, Synopsys' actual tax rates applied to income for the second quarter and fiscal year 2010 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 2010 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.
|
INVESTOR CONTACT: |
|
|
Lisa L. Ewbank |
|
|
Synopsys, Inc. |
|
|
650-584-1901 |
|
|
EDITORIAL CONTACT: |
|
|
Yvette Huygen |
|
|
Synopsys, Inc. |
|
|
650-584-4547 |
|
SYNOPSYS, INC.
Unaudited Consolidated Statements of Operations (1)
(in thousands, except per share amounts)
Three Months
Ended January 31,
-------------------
2010 2009 (2)
---- --------
Revenue:
Time-based license $272,475 $287,676
Upfront license 20,446 15,703
Maintenance and service 37,246 36,376
------ ------
Total revenue 330,167 339,755
Cost of revenue:
License 41,214 41,823
Maintenance and service 16,510 15,579
Amortization of intangible assets 7,857 8,022
----- -----
Total cost of revenue 65,581 65,424
------ ------
Gross margin 264,586 274,331
Operating expenses:
Research and development 101,232 97,807
Sales and marketing 79,616 77,384
General and administrative 25,853 27,182
In-process research and development - 600
Amortization of intangible assets 2,793 3,786
----- -----
Total operating expenses 209,494 206,759
------- -------
Operating income 55,092 67,572
Other income, net 2,250 2,099
----- -----
Income before income taxes 57,342 69,671
(Benefit) provision for income taxes (75,444) 17,242
------- ------
Net income $132,786 $52,429
======== =======
Net income per share:
Basic $0.90 $0.37
===== =====
Diluted $0.88 $0.37
===== =====
Shares used in computing per share
amounts:
Basic 146,830 141,865
======= =======
Diluted 150,788 142,612
======= =======
(1) Synopsys' first quarter ended on the Saturday nearest January 31.
For presentation purposes, the Unaudited Consolidated Statements of
Operations refer to a calendar month end.
(2) For the three months ended January 31, 2009, Synopsys reclassified
$2.6 million from upfront license to time-based licensed revenue to
conform to the current year presentation which had no impact on total
revenue.
SYNOPSYS, INC.
Unaudited Consolidated Balance Sheets (1)
(in thousands, except par value amounts)
January 31, October 31,
2010 2009
----------- -----------
ASSETS:
Current assets:
Cash and cash equivalents $626,490 $701,613
Short-term investments 465,853 466,713
------- -------
Total cash, cash
equivalents and
short-term investments 1,092,343 1,168,326
Accounts receivable, net 142,493 127,010
Deferred income taxes 74,285 73,453
Income taxes receivable 41,806 51,191
Prepaid and other current assets 47,594 43,820
------ ------
Total current assets 1,398,521 1,463,800
Property and equipment, net 143,371 146,910
Goodwill 934,226 932,691
Intangible assets, net 89,538 96,810
Long-term deferred income taxes 251,762 205,396
Other long-term assets 92,347 93,247
------ ------
Total assets $2,909,765 $2,938,854
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY:
Current liabilities:
Accounts payable and accrued
liabilities $182,159 $255,095
Accrued income taxes 33,590 5,508
Deferred revenue 507,435 553,990
------- -------
Total current liabilities 723,184 814,593
Long-term accrued income taxes 88,553 157,354
Other long-term liabilities 87,851 88,002
Long-term deferred revenue 39,434 34,739
------ ------
Total liabilities 939,022 1,094,688
Stockholders' equity:
Preferred stock, $0.01 par value:
2,000 shares authorized; none
outstanding - -
Common stock, $0.01 par value:
400,000 shares authorized;
146,544 and 146,945 shares
outstanding, respectively 1,465 1,469
Capital in excess of par value 1,511,099 1,500,166
Retained earnings 705,216 574,980
Treasury stock, at cost: 10,727
and 10,326 shares, respectively (236,935) (228,618)
Accumulated other comprehensive loss (10,102) (3,831)
------- ------
Total stockholders' equity 1,970,743 1,844,166
--------- ---------
Total liabilities and
stockholders' equity $2,909,765 $2,938,854
========== ==========
(1) Synopsys' first quarter ended on the Saturday nearest January 31.
For presentation purposes, the Unaudited Consolidated Balance Sheets
refer to a calendar month end.
SYNOPSYS, INC.
Unaudited Consolidated Statements of Cash Flows (1)
(in thousands)
Three Months
Ended January 31,
-------------------
2010 2009
---- ----
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $132,786 $52,429
Adjustments to reconcile net income
to net cash provided by operating
activities:
Amortization and depreciation 25,652 25,418
Stock compensation 17,234 14,143
Allowance for doubtful accounts (357) 1,490
Write-down of long-term
investments - 2,960
Gain on sale of investments (112) (172)
Deferred income taxes (51,676) 8,340
In-process research and
development - 600
Net changes in operating assets
and liabilities, net of
acquired assets and liabilities:
Accounts receivable (14,836) (2,911)
Prepaid and other current
assets 6,184 (2,009)
Other long-term assets (1,128) 3,181
Accounts payable and other
liabilities (73,497) (100,168)
Accrued income taxes (41,428) (5,771)
Deferred revenue (44,239) (79,456)
------- -------
Net cash used in operating
activities (45,417) (81,926)
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sales and
maturities of short-term
investments 57,362 64,047
Purchases of short-term
investments (58,638) (60,059)
Purchases of property and
equipment (8,037) (8,258)
Cash paid for acquisitions,
net of cash acquired (3,127) (27,333)
Capitalization of software
development costs (720) (720)
---- ----
Net cash used in investing
activities (13,160) (32,323)
CASH FLOWS FROM FINANCING ACTIVITIES:
Principal payments on capital
leases (744) (492)
Issuances of common stock 8,133 1,152
Purchases of treasury stock (25,257) -
------- ---
Net cash (used in) provided by
financing activities (17,868) 660
Effect of exchange rate changes on
cash and cash equivalents 1,322 6,122
----- -----
Net change in cash and cash
equivalents (75,123) (107,467)
Cash and cash equivalents,
beginning of period 701,613 577,632
------- -------
Cash and cash equivalents,
end of period $626,490 $470,165
======== ========
(1) Synopsys' first quarter ended on the Saturday nearest January 31.
For presentation purposes, the Unaudited Consolidated Statements
of Cash Flows refer to a calendar month end.
SOURCE Synopsys, Inc.