Results Summary
- Record quarterly revenue of $1.599 billion, up approximately 25% year over year. Record fiscal-year revenue of $5.843 billion, up approximately 15% year over year.
- Quarterly GAAP earnings per diluted share of $2.26; non-GAAP earnings per diluted share of $3.17, which exceeded high end of guidance. Fiscal year GAAP earnings per diluted share of $7.92; non-GAAP earnings per diluted share of $11.19, which exceeded high end of guidance.
SUNNYVALE, Calif., Nov. 29, 2023 /PRNewswire/ — Synopsys, Inc. (Nasdaq: SNPS) today reported results for its fourth quarter and fiscal year 2023. Revenue for the fourth quarter of fiscal year 2023 was $1.599 billion, compared to $1.284 billion for the fourth quarter of fiscal year 2022. Revenue for fiscal year 2023 was $5.843 billion, an increase of approximately 15% from $5.082 billion in fiscal year 2022.
“In our 37 years as a company, Synopsys has driven a roughly 10 million-fold increase in chip design productivity. This not only enabled the exponential ambition of the semiconductor industry, it, in turn, radically impacted the world,” said Aart de Geus, chair and CEO of Synopsys. “Our momentum continued in 2023 as we substantially expanded our AI-driven design differentiation, our semiconductor IP portfolio, and our multi-die system solutions. We also visibly strengthened our customers’ differentiation through unique and deep collaborations. Looking ahead, I have great confidence, expectations, and enthusiasm for our future as Sassine Ghazi becomes Synopsys’ CEO.”
“Despite global macroeconomic uncertainty, 2023 was a year of record revenue and profitability for Synopsys as silicon R&D and design-starts remain robust. I want to extend my deepest thanks to our team for their stellar execution and to our partners and customers for their commitment,” said Sassine Ghazi, president and COO of Synopsys. “We start 2024 with tremendous forward momentum driven by a resilient business model, technology trends – chief among them AI – that create a rising tide for our business, and customers who continue to prioritize investments in the chips and systems that position them for the future. I am profoundly grateful for the opportunity to propel Synopsys to the next wave of growth as its CEO.”
“We had strong execution and outperformed our guidance in the fourth quarter, which capped a record financial year for Synopsys. In 2023, on a non-GAAP basis, record earnings per share were up 26% year-over-year, we achieved record operating margins, and expanded our backlog to $8.6 billion,” said Synopsys CFO, Shelagh Glaser. “We are confident in our outlook for continued, double-digit revenue growth in the year ahead based on our technology leadership, strong customer momentum and the resiliency of our time-based business model.”
GAAP Results
On a U.S. generally accepted accounting principles (GAAP) basis, net income for the fourth quarter of fiscal year 2023 was $349.2 million, or $2.26 per diluted share, compared to $153.5 million, or $0.99 per diluted share, for the fourth quarter of fiscal year 2022. GAAP net income for fiscal year 2023 was $1.230 billion, or $7.92 per diluted share, compared to $984.6 million, or $6.29 per diluted share, for fiscal year 2022.
Non-GAAP Results
On a non-GAAP basis, net income for the fourth quarter of fiscal year 2023 was $490.9 million, or $3.17 per diluted share, compared to non-GAAP net income of $297.7 million, or $1.91 per diluted share, for the fourth quarter of fiscal year 2022. Non-GAAP net income for fiscal year 2023 was $1.737 billion, or $11.19 per diluted share, compared to non-GAAP net income of $1.393 billion, or $8.90 per diluted share, for fiscal year 2022.
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 three 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 (FPGA) IC design software, verification software and hardware products, manufacturing software products and other; (2) Design IP, which includes our Design IP products; and (3) Software Integrity, which includes solutions that test software code for security vulnerabilities and quality defects, as well as professional and managed services. Further information regarding these segments is provided at the end of this press release.
Financial Targets
Synopsys also provided its consolidated financial targets for the first quarter and full fiscal year 2024. The fiscal year targets include the impact of an extra week in fiscal year 2024, which will be 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.
|
First Quarter and Full Fiscal Year 2024 Financial Targets (1) |
|||||
|
(in millions except per share amounts) |
|||||
|
Range for Three Months Ending |
Range for Fiscal Year Ending |
||||
|
January 31, 2024 |
October 31, 2024 |
||||
|
Low |
High |
Low |
High |
||
|
Revenue |
$ 1,630 |
$ 1,660 |
$ 6,570 |
$ 6,630 |
|
|
GAAP Expenses |
$ 1,217 |
$ 1,237 |
$ 4,995 |
$ 5,052 |
|
|
Non-GAAP Expenses |
$ 1,017 |
$ 1,027 |
$ 4,140 |
$ 4,180 |
|
|
Non-GAAP Other Income (Expense) |
$ – |
$ 2 |
$ 4 |
$ 8 |
|
|
Non-GAAP Tax Rate |
15 % |
15 % |
15 % |
15 % |
|
|
Outstanding Shares (fully diluted) |
155 |
157 |
155 |
157 |
|
|
GAAP EPS |
$ 2.40 |
$ 2.50 |
$ 9.07 |
$ 9.25 |
|
|
Non-GAAP EPS |
$ 3.40 |
$ 3.45 |
$ 13.33 |
$ 13.41 |
|
|
Operating Cash Flow |
~ $1,400 |
||||
|
(1) Synopsys’ first quarter of fiscal year 2024 has one extra week and will end on February 3, 2024. Fiscal year 2024 will end on |
|||||
For a reconciliation of Synopsys’ first quarter and fiscal year 2024 targets, including expenses, 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.
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 on Synopsys’ corporate website at www.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 first quarter of fiscal year 2024 in February 2024.
Effectiveness of Information
The 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 November 29, 2023. Although these Earnings Materials will remain available on Synopsys’ website through the date of the earnings call for the first quarter of 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 Statements
Synopsys will include final financial statements for the fiscal year 2023 in its annual report on Form 10-K to be filed on or before December 27, 2023.
About Synopsys
Synopsys, Inc. (Nasdaq: SNPS) is the Silicon to Software™ partner for innovative companies developing the electronic products and software applications we rely on every day. As an S&P 500 company, Synopsys has a long history of being a global leader in electronic design automation (EDA) and semiconductor IP and offers the industry’s broadest portfolio of application security testing tools and services. Whether you’re a system-on-chip (SoC) designer creating advanced semiconductors, or a software developer writing more secure, high-quality code, Synopsys has the solutions needed to deliver innovative products. Learn more at www.synopsys.com.
GAAP to Non-GAAP Reconciliation
Synopsys 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. These non-GAAP measures may be different from non-GAAP measures used by other companies. 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. Synopsys’ management believes it is useful for itself and investors to review, as applicable, both GAAP financial measures that include: (i) the amortization of acquired intangible assets, (ii) the impact of stock compensation, (iii) acquisition-related items, (iv) restructuring charges, (v) the effects of certain settlements, final judgments and loss contingencies related to legal proceedings, and (vi) the income tax effect of non-GAAP pre-tax adjustments, in each case as described further in Item 2.02 of Synopsys’ Current Report on Form 8-K filed on November 29, 2023. In addition, the non-GAAP financial measures that exclude such information help facilitate internal comparisons to Synopsys’ historical operating results and forecasted targets, planning and forecasting in subsequent periods and comparisons to competitors’ operating results.
Synopsys utilizes 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 Synopsys’ normal operations, and to more closely align its tax rate with its expected geographic earnings mix. This annual non-GAAP tax rate is based on an evaluation of Synopsys’ 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, Synopsys has elected to adopt a non-GAAP tax rate of 15% for fiscal year 2024.
When possible, Synopsys provides a reconciliation of non-GAAP financial measures to their most closely applicable GAAP financial measures. 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, as well as Item 2.02 of Synopsys’ Current Report on Form 8-K filed on November 29, 2023, for additional information about the measures Synopsys uses to evaluate its core business operations. Synopsys is unable to provide a reconciliation of certain non-GAAP guidance measures to the corresponding GAAP measures on a forward-looking basis because doing so would not be possible without unreasonable effort due to, among other things, the potential variability and limited visibility of the excluded items. For the same reasons, Synopsys is unable to address the probable significance of the unavailable information.
Reconciliation of Fourth Quarter and Fiscal Year 2023 Results
The following tables reconcile the specific items excluded from GAAP in the calculation of non-GAAP net income and earnings per diluted share for the periods indicated below.
|
GAAP to Non-GAAP Reconciliation of Fourth Quarter Fiscal Year 2023 Results(1) |
||||
|
(unaudited and in thousands, except per share amounts) |
||||
|
Three Months Ended |
Twelve Months Ended |
|||
|
October 31, |
October 31, |
|||
|
2023 |
2022 |
2023 |
2022 |
|
|
GAAP net income attributed to Synopsys |
$ 349,190 |
$ 153,500 |
$ 1,229,888 |
$ 984,594 |
|
Adjustments: |
||||
|
Amortization of intangible assets |
26,949 |
25,530 |
98,790 |
95,711 |
|
Stock compensation |
140,989 |
125,339 |
561,928 |
458,776 |
|
Acquisition-related items |
5,269 |
(2,063) |
15,115 |
9,269 |
|
Restructuring charges |
(1,382) |
— |
77,002 |
12,057 |
|
Tax settlement |
— |
— |
(23,752) |
— |
|
Tax adjustments |
(30,072) |
(4,618) |
(222,204) |
(167,582) |
|
Non-GAAP net income attributed to Synopsys |
$ 490,943 |
$ 297,688 |
$ 1,736,767 |
$ 1,392,825 |
|
Three Months Ended |
Twelve Months Ended |
|||
|
October 31, |
October 31, |
|||
|
2023 |
2022 |
2023 |
2022 |
|
|
GAAP net income per diluted share attributed to |
$ 2.26 |
$ 0.99 |
$ 7.92 |
$ 6.29 |
|
Adjustments: |
||||
|
Amortization of intangible assets |
0.17 |
0.16 |
0.64 |
0.61 |
|
Stock compensation |
0.91 |
0.80 |
3.62 |
2.93 |
|
Acquisition-related items |
0.03 |
(0.01) |
0.10 |
0.06 |
|
Restructuring charges |
(0.01) |
— |
0.50 |
0.08 |
|
Tax settlement |
— |
— |
(0.15) |
— |
|
Tax adjustments |
(0.19) |
(0.03) |
(1.44) |
(1.07) |
|
Non-GAAP net income per diluted share attributed |
$ 3.17 |
$ 1.91 |
$ 11.19 |
$ 8.90 |
|
Shares used in computing net income per diluted |
154,845 |
155,749 |
155,195 |
156,485 |
|
(1) Synopsys’ fourth quarter of fiscal year 2023 and 2022 ended on October 28, 2023 and October 29, 2022, respectively. For presentation |
||||
|
GAAP to Non-GAAP Tax Rate Reconciliation (1) |
|
|
(unaudited) |
|
|
Twelve Months Ended |
|
|
October 31, 2023 |
|
|
GAAP effective tax rate |
6.4 % |
|
Stock compensation |
3.3 % |
|
Tax settlement |
1.8 % |
|
Tax adjustments (2) |
4.5 % |
|
Non-GAAP effective tax rate |
16.0 % |
|
(1) Synopsys’ fiscal year 2023 ended on October 28, 2023. For presentation purposes, we refer to the closest |
|
|
(2) The adjustments are primarily related to the differences in the tax rate effect of certain deductions, such as the |
|
Reconciliation of 2024 Targets
The 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 First Quarter Fiscal Year 2024 Targets (1) |
||
|
(in thousands, except per share amounts) |
||
|
Range for Three Months Ending |
||
|
January 31, 2024 |
||
|
Low |
High |
|
|
Target GAAP expenses |
$ 1,217,000 |
$ 1,237,000 |
|
Adjustments: |
||
|
Amortization of intangible assets |
(26,000) |
(29,000) |
|
Stock compensation |
(174,000) |
(181,000) |
|
Target non-GAAP expenses |
$ 1,017,000 |
$ 1,027,000 |
|
Range for Three Months Ending |
||
|
January 31, 2024 |
||
|
Low |
High |
|
|
Target GAAP earnings per diluted share attributed to Synopsys |
$ 2.40 |
$ 2.50 |
|
Adjustments: |
||
|
Amortization of intangible assets |
0.19 |
0.17 |
|
Stock compensation |
1.16 |
1.12 |
|
Tax adjustments |
(0.35) |
(0.34) |
|
Target non-GAAP earnings per diluted share attributed to Synopsys |
$ 3.40 |
$ 3.45 |
|
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) |
||
|
(in thousands, except per share amounts) |
||
|
Range for Fiscal Year Ending |
||
|
October 31, 2024 |
||
|
Low |
High |
|
|
Target GAAP expenses |
$ 4,995,000 |
$ 5,052,000 |
|
Adjustments: |
||
|
Amortization of intangible assets |
(103,000) |
(108,000) |
|
Stock compensation |
(752,000) |
(764,000) |
|
Target non-GAAP expenses |
$ 4,140,000 |
$ 4,180,000 |
|
Range for Fiscal Year Ending |
||
|
October 31, 2024 |
||
|
Low |
High |
|
|
Target GAAP earnings per diluted share attributed to |
$ 9.07 |
$ 9.25 |
|
Adjustments: |
||
|
Amortization of intangible assets |
0.69 |
0.66 |
|
Stock compensation |
4.90 |
4.82 |
|
Tax adjustments |
(1.33) |
(1.32) |
|
Target non-GAAP earnings per diluted share attributed |
$ 13.33 |
$ 13.41 |
|
Shares used in non-GAAP calculation (midpoint of |
156,000 |
156,000 |
|
(1) Synopsys’ first quarter of fiscal year 2024 has one extra week and will end on February 3, 2024. Fiscal year 2024 will end |
||
Forward-Looking Statements
This press release and the investor conference call contain forward-looking statements, including, but not limited to, statements regarding Synopsys’ executive management transition, short-term and long-term financial targets, expectations and objectives; strategies related to our products, technology and services; business and market outlook, opportunities, strategies and technological trends, such as artificial intelligence; the expected impact of U.S. and foreign government actions and regulatory changes, including export control restrictions on our financial results; the potential impact of the uncertain macroeconomic and geopolitical environment on our financial results; customer demand and market expansion; our planned product releases and capabilities; industry growth rates; software trends; planned acquisitions and 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; 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 fourth quarter and fiscal year 2023 are not necessarily indicative of Synopsys’ operating results for any future periods. The information provided herein is as of November 29, 2023. 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 Consolidated Statements of Income (1) |
|||||
|
(in thousands, except per share amounts) |
|||||
|
Three Months Ended |
Twelve Months Ended |
||||
|
October 31, |
October 31, |
||||
|
2023 |
2022 |
2023 |
2022 |
||
|
Revenue: |
|||||
|
Time-based products |
$ 870,249 |
$ 808,160 |
$ 3,383,632 |
$ 2,993,786 |
|
|
Upfront products |
449,181 |
253,245 |
1,429,330 |
1,226,728 |
|
|
Total products revenue |
1,319,430 |
1,061,405 |
4,812,962 |
4,220,514 |
|
|
Maintenance and service |
279,698 |
222,887 |
1,029,657 |
861,028 |
|
|
Total revenue |
1,599,128 |
1,284,292 |
5,842,619 |
5,081,542 |
|
|
Cost of revenue: |
|||||
|
Products |
213,586 |
173,617 |
763,494 |
653,783 |
|
|
Maintenance and service |
98,779 |
89,313 |
383,835 |
342,978 |
|
|
Amortization of intangible assets |
19,978 |
19,791 |
74,864 |
66,936 |
|
|
Total cost of revenue |
332,343 |
282,721 |
1,222,193 |
1,063,697 |
|
|
Gross margin |
1,266,785 |
1,001,571 |
4,620,426 |
4,017,845 |
|
|
Operating expenses: |
|||||
|
Research and development |
488,485 |
461,618 |
1,946,813 |
1,680,379 |
|
|
Sales and marketing |
228,982 |
208,448 |
889,016 |
779,777 |
|
|
General and administrative |
112,150 |
107,414 |
410,311 |
353,840 |
|
|
Amortization of intangible assets |
8,029 |
6,718 |
28,025 |
29,754 |
|
|
Restructuring charges |
(1,382) |
— |
77,002 |
12,057 |
|
|
Total operating expenses |
836,264 |
784,198 |
3,351,167 |
2,855,807 |
|
|
Operating income |
430,521 |
217,373 |
1,269,259 |
1,162,038 |
|
|
Other income (expense), net |
(20,830) |
(5,244) |
32,523 |
(46,524) |
|
|
Income before income taxes |
409,691 |
212,129 |
1,301,782 |
1,115,514 |
|
|
Provision (benefit) for income taxes |
63,196 |
60,572 |
83,657 |
137,078 |
|
|
Net income |
346,495 |
151,557 |
1,218,125 |
978,436 |
|
|
Net income (loss) attributed to non-controlling interest |
(2,695) |
(1,943) |
(11,763) |
(6,158) |
|
|
Net income attributed to Synopsys |
$ 349,190 |
$ 153,500 |
$ 1,229,888 |
$ 984,594 |
|
|
Net income per share attributed to Synopsys: |
|||||
|
Basic |
$ 2.30 |
$ 1.00 |
$ 8.08 |
$ 6.44 |
|
|
Diluted |
$ 2.26 |
$ 0.99 |
$ 7.92 |
$ 6.29 |
|
|
Shares used in computing per share amounts: |
|||||
|
Basic |
151,972 |
152,761 |
152,146 |
153,002 |
|
|
Diluted |
154,845 |
155,749 |
155,195 |
156,485 |
|
|
(1) Synopsys’ fourth quarter of fiscal year 2023 and 2022 ended on October 28, 2023 and October 29, 2022, respectively. For presentation purposes, we |
|||||
|
SYNOPSYS, INC. |
||
|
Unaudited Consolidated Balance Sheets (1) |
||
|
(in thousands, except par value amounts) |
||
|
October 31, 2023 |
October 31, 2022 |
|
|
ASSETS: |
||
|
Current assets: |
||
|
Cash and cash equivalents |
$ 1,438,913 |
$ 1,417,608 |
|
Short-term investments |
151,639 |
147,913 |
|
Total cash, cash equivalents and short-term investments |
1,590,552 |
1,565,521 |
|
Accounts receivable, net |
946,967 |
796,091 |
|
Inventories |
325,590 |
211,927 |
|
Prepaid and other current assets |
567,515 |
439,130 |
|
Total current assets |
3,430,624 |
3,012,669 |
|
Property and equipment, net |
557,261 |
483,300 |
|
Operating lease right-of-use assets, net |
568,829 |
559,090 |
|
Goodwill |
4,070,336 |
3,842,234 |
|
Intangible assets, net |
374,194 |
386,446 |
|
Deferred income taxes |
860,914 |
670,653 |
|
Other long-term assets |
470,973 |
463,695 |
|
Total assets |
$ 10,333,131 |
$ 9,418,087 |
|
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND |
||
|
Current liabilities: |
||
|
Accounts payable and accrued liabilities |
$ 1,123,761 |
$ 809,403 |
|
Operating lease liabilities |
85,690 |
54,274 |
|
Deferred revenue |
1,776,000 |
1,910,822 |
|
Total current liabilities |
2,985,451 |
2,774,499 |
|
Long-term operating lease liabilities |
584,035 |
581,273 |
|
Long-term deferred revenue |
175,128 |
154,472 |
|
Long-term debt |
18,078 |
20,824 |
|
Other long-term liabilities |
386,138 |
327,829 |
|
Total liabilities |
4,148,830 |
3,858,897 |
|
Redeemable non-controlling interest |
31,043 |
38,664 |
|
Stockholders’ equity: |
||
|
Preferred stock, $0.01 par value: 2,000 shares authorized; none outstanding |
— |
— |
|
Common stock, $0.01 par value: 400,000 shares authorized; 152,053 and 152,375 shares |
1,521 |
1,524 |
|
Capital in excess of par value |
1,276,152 |
1,487,126 |
|
Retained earnings |
6,741,699 |
5,534,307 |
|
Treasury stock, at cost: 5,207 and 4,886 shares, respectively |
(1,675,650) |
(1,272,955) |
|
Accumulated other comprehensive income (loss) |
(196,414) |
(234,277) |
|
Total Synopsys stockholders’ equity |
6,147,308 |
5,515,725 |
|
Non-controlling interest |
5,950 |
4,801 |
|
Total stockholders’ equity |
6,153,258 |
5,520,526 |
|
Total liabilities, redeemable non-controlling interest and stockholders’ equity |
$ 10,333,131 |
$ 9,418,087 |
|
(1) Synopsys’ fiscal year 2023 and 2022 ended on October 28, 2023 and October 29, 2022, respectively. For presentation purposes, we refer to the |
||
|
SYNOPSYS, INC. |
|||
|
Unaudited Condensed Consolidated Statements of Cash Flows (1) |
|||
|
(in thousands) |
|||
|
Twelve Months Ended October 31, |
|||
|
2023 |
2022 |
||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|||
|
Net income |
$ 1,218,125 |
$ 978,436 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||
|
Amortization and depreciation |
247,120 |
228,405 |
|
|
Reduction of operating lease right-of-use assets |
97,705 |
89,541 |
|
|
Amortization of capitalized costs to obtain revenue contracts |
82,190 |
73,026 |
|
|
Stock-based compensation |
563,292 |
459,029 |
|
|
Allowance for credit losses |
19,932 |
(3,477) |
|
|
Deferred income taxes |
(211,045) |
(36,913) |
|
|
Other non-cash |
13,295 |
10,188 |
|
|
Net changes in operating assets and liabilities, net of acquired assets and assumed |
|||
|
Accounts receivable |
(178,432) |
(251,390) |
|
|
Inventories |
(123,752) |
1,320 |
|
|
Prepaid and other current assets |
(106,396) |
(89,983) |
|
|
Other long-term assets |
(100,618) |
(15,283) |
|
|
Accounts payable and accrued liabilities |
170,496 |
(34,066) |
|
|
Operating lease liabilities |
(73,281) |
(85,828) |
|
|
Income taxes |
198,078 |
1,644 |
|
|
Deferred revenue |
(113,435) |
414,251 |
|
|
Net cash provided by operating activities |
1,703,274 |
1,738,900 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|||
|
Proceeds from sales and maturities of short-term investments |
130,435 |
93,696 |
|
|
Purchases of short-term investments |
(131,079) |
(97,245) |
|
|
Proceeds from sales of long-term investments |
8,492 |
582 |
|
|
Purchases of long-term investments |
(435) |
(7,000) |
|
|
Purchases of property and equipment |
(189,618) |
(136,589) |
|
|
Acquisitions, net of cash acquired |
(297,692) |
(422,374) |
|
|
Capitalization of software development costs |
(2,204) |
(2,493) |
|
|
Other |
— |
(1,200) |
|
|
Net cash used in investing activities |
(482,101) |
(572,623) |
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|||
|
Repayment of debt |
(2,603) |
(76,838) |
|
|
Issuances of common stock |
252,986 |
237,956 |
|
|
Payments for taxes related to net share settlement of equity awards |
(241,408) |
(174,005) |
|
|
Purchase of equity forward contract |
(45,000) |
— |
|
|
Purchases of treasury stock |
(1,160,724) |
(1,100,000) |
|
|
Other |
(122) |
(3,413) |
|
|
Net cash used in financing activities |
(1,196,871) |
(1,116,300) |
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(2,979) |
(65,296) |
|
|
Net change in cash, cash equivalents and restricted cash |
21,323 |
(15,319) |
|
|
Cash, cash equivalents and restricted cash, beginning of year |
1,419,864 |
1,435,183 |
|
|
Cash, cash equivalents and restricted cash, end of period |
$ 1,441,187 |
$ 1,419,864 |
|
|
(1) Synopsys’ fiscal year 2023 and 2022 ended on October 28, 2023 and October 29, 2022, respectively. For presentation purposes, we refer |
|||
|
SYNOPSYS, INC. |
||||
|
Business Segment Reporting (1)(2) |
||||
|
(in millions) |
||||
|
Three Months Ended |
Three Months Ended |
Twelve Months Ended |
Twelve Months Ended |
|
|
Revenue by segment |
||||
|
– Design Automation |
$ 953.7 |
$ 862.1 |
$ 3,775.3 |
$ 3,300.2 |
|
% of Total |
59.7 % |
67.1 % |
64.6 % |
64.9 % |
|
– Design IP |
$ 513.7 |
$ 295.2 |
$ 1,542.7 |
$ 1,315.5 |
|
% of Total |
32.1 % |
23.0 % |
26.4 % |
25.9 % |
|
– Software Integrity |
$ 131.7 |
$ 127.1 |
$ 524.6 |
$ 465.8 |
|
% of Total |
8.2 % |
9.9 % |
9.0 % |
9.2 % |
|
Total segment revenue |
$ 1,599.1 |
$ 1,284.3 |
$ 5,842.6 |
$ 5,081.5 |
|
Adjusted operating income by segment |
||||
|
– Design Automation |
$ 317.9 |
$ 294.7 |
$ 1,439.7 |
$ 1,206.6 |
|
– Design IP |
$ 241.4 |
$ 48.1 |
$ 532.1 |
$ 421.5 |
|
– Software Integrity |
$ 20.0 |
$ 10.7 |
$ 76.3 |
$ 47.0 |
|
Total adjusted segment operating income |
$ 579.4 |
$ 353.4 |
$ 2,048.0 |
$ 1,675.1 |
|
Adjusted operating margin by segment |
||||
|
– Design Automation |
33.3 % |
34.2 % |
38.1 % |
36.6 % |
|
– Design IP |
47.0 % |
16.3 % |
34.5 % |
32.0 % |
|
– Software Integrity |
15.2 % |
8.4 % |
14.5 % |
10.1 % |
|
Total adjusted segment operating margin |
36.2 % |
27.5 % |
35.1 % |
33.0 % |
|
Total Adjusted Segment Operating Income Reconciliation (1)(2)(3) |
||||
|
(in millions) |
||||
|
Three Months Ended |
Three Months Ended |
Twelve Months Ended |
Twelve Months Ended |
|
|
GAAP total operating income – as reported |
$ 430.5 |
$ 217.4 |
$ 1,269.3 |
$ 1,162.0 |
|
Other expenses managed at consolidated level |
||||
|
-Amortization of intangible assets (4) |
28.0 |
26.5 |
102.9 |
96.7 |
|
-Stock compensation (4) |
141.3 |
125.6 |
563.3 |
459.0 |
|
-Non-qualified deferred compensation plan |
(24.4) |
(18.8) |
20.5 |
(68.8) |
|
-Acquisition-related items (5) |
5.3 |
2.7 |
15.1 |
14.1 |
|
-Restructuring charges |
(1.4) |
— |
77.0 |
12.1 |
|
Total adjusted segment operating income |
$ 579.4 |
$ 353.4 |
$ 2,048.0 |
$ 1,675.1 |
|
(1) Synopsys manages the business on a long-term, annual basis, and considers quarterly fluctuations of revenue and profitability as normal elements of our |
||||
|
(2) Synopsys’ fourth quarter of fiscal year 2023 and 2022 ended on October 28, 2023 and October 29, 2022, respectively. For presentation purposes, we refer to |
||||
|
(3) These segments results are consistent with the information required by ASC 280, Segment Reporting. Synopsys’ chief operating decision maker (CODM) is |
||||
|
(4) The adjustment includes non-GAAP expenses attributable to non-controlling interest and redeemable non-controlling interest. |
||||
|
(5) The adjustment excludes the gains from the mark-up of a cost method investment to fair value upon obtaining control through the acquisition recorded in other |
||||
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.
