Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nasdaq  >  Synopsys Inc.    SNPS

SYNOPSYS INC.

(SNPS)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector newsMarketScreener Strategies

Synopsys : Financial Supplement for Q4 & FY2020 (PDF)

12/02/2020 | 04:53pm EST

CONTENTS

  • I. Financial Targets

  • II. Revenue by Product Group

  • III. Revenue by Geographic Region

  • IV. Selected Financial and Operating Metrics

  • V. Reconciliations and Adjustments

  • VI. Notice to Investors

I. FISCAL YEAR 2021 SELECTED FINANCIAL TARGETS

Revenue (million)

$935 - $965

$4,000 - $4,050

GAAP Expenses (million)

$767 - $785

$3,226 - $3,271

Non-GAAP Expenses (million)

$674 - $684

$2,825 - $2,855

Other Income and Expense Net (million)

($2) - $0

($11) - ($7)

Annual Non-GAAP Tax Rate

16%

16%

Fully Diluted Outstanding Shares (million)

155 - 158

156 - 159

GAAP Operating Margin

18% - 20%

Non-GAAP Operating Margin

29% - 30%

GAAP Earnings Per Share

$1.05 - $1.16

$4.39 - $4.54

Non-GAAP Earnings Per Share

$1.44 - $1.49

$6.23 - $6.30

Cash Flow from Operations (million)

$1,200 - $1,300

Capital Expenditures (million)

~$100

Average Renewable License Duration

2.5 - 3 years

Q1FY2021

  • (1) These targets were provided by Synopsys as of December 2, 2020.

    USEFUL LINKS

    Press Release

    Form 10-K FY2019Form 10-Q Q3 FY2020

    CONTACT

    Synopsys, Inc. Investor Relations Phone: (650) 584-4257

    Email: invest-info@synopsys.com

    (1) (2)

    FY2021

  • (2) These targets assume there are no changes to the current U.S. government "Entity List" restrictions for fiscal 2021.

RECENT ACQUISITIONS

Webcast

Moortec (Closed)

Light Tec (Closed)

Closed November 2020.

Closed November 2020.

Terms not disclosed; not material.

Terms not disclosed; not material

Enhances the new Synopsys Silicon Lifecycle Management

Global provider of optical measurement

(SLM) platform.

solutions.

Moortec's monitors and sensors will feed data into the

Augments Synopsys' optical design

platform's data analytics engines, providing detailed visibility

software tools, expanding our solutions for

into the chip's performance and allowing for optimizations at

imaging and illumination optics

each stage of the semiconductor lifecycle, from design to in-

applications

field operation.

The information provided herein should be reviewed in conjunction with Synopsys earnings results as disclosed on December 2, 2020.

Page|1

II. REVENUE BY PRODUCT GROUP (Unaudited)

($ millions)

Q119

Q219

Q319

Q419

FY19

Q120

Q220

Q320

Q420

FY20

EDA

500.8

492.7

481.6

489.2

1,964.3

492.6

511.4

531.8

580.5

2,116.3

% of Revenue

61%

59%

56%

57%

58%

59%

59%

55%

57%

57%

IP & System Integration

235.8

259.2

286.2

275.5

1,056.6

255.1

260.0

335.7

351.9

1,202.6

% of Revenue

29%

31%

34%

32%

31%

31%

30%

35%

34%

33%

Software Integrity

82.5

83.2

83.6

85.3

334.6

85.6

88.3

93.4

90.8

358.1

% of Revenue

10%

10%

10%

10%

10%

10%

10%

10%

9%

10%

Other

1.3

1.1

1.6

1.1

5.2

1.1

1.7

3.2

2.3

8.3

Total

820.4

836.2

853.0

851.1

3,360.7

834.4

861.3

964.1

1,025.4

3,685.3

Revenue from our products and services is categorized into four groups:

  • EDA, which includes digital and custom integrated circuit (IC) design software, verification products, manufacturing-related products, and field-programmable gate array (FPGA) design software;

  • IP & System Integration, which includes our DesignWare® IP portfolio, system-level design products, prototyping products, and general professional services;

  • Software Integrity, which includes solutions that test software code for security vulnerabilities and quality defects, as well as professional and managed services; and

  • Other, which includes university programs and the impact of gains and losses from foreign currency hedges.

Note: Amounts included in the table above may not foot due to rounding. Product revenue data for multi-product transactions reflect internal allocations based upon certain assumptions and management's methodology. In addition, we allocate maintenance revenue to the products to which those maintenance services relate.

III. REVENUE BY GEOGRAPHIC REGION (Unaudited)

($ millions)

Q119

Q219

Q319

Q419

FY19

Q120

Q220

Q320

Q420

FY20

North America

414.5

433.9

414.0

450.0

1,712.5

415.4

405.8

443.7

536.9

1,801.9

% of Revenue

51%

52%

49%

53%

51%

50%

47%

46%

52%

49%

Europe

83.9

83.5

90.1

91.5

349.0

94.4

89.3

94.3

107.3

385.3

% of Revenue

10%

10%

11%

11%

10%

11%

10%

10%

10%

10%

Japan

65.1

72.7

65.7

69.2

272.7

72.2

80.5

77.8

77.6

308.2

% of Revenue

8%

9%

8%

8%

8%

9%

9%

8%

8%

8%

Korea

102.7

84.9

85.0

80.9

353.4

89.5

105.3

96.3

97.8

389.0

% of Revenue

13%

10%

10%

10%

11%

11%

12%

10%

10%

11%

Asia Pacific*

154.2

161.2

198.2

159.5

673.2

162.9

180.4

251.9

205.8

800.9

% of Revenue

19%

19%

23%

19%

20%

20%

21%

26%

20%

22%

Total

820.4

836.2

853.0

851.1

3,360.7

834.4

861.3

964.1

1,025.4

3,685.3

Page|2

* China revenue totaled $421M, $322M and $259M for FY20, FY19 and FY18, respectively.

Note: Amounts included in the table above may not foot due to rounding. Geographic revenue data for multi-regional, multi-product transactions reflect internal allocations and are based upon certain assumptions and management's methodology.

IV. SELECTED FINANCIAL AND OPERATING METRICS

Revenue License Type (millions) (1)

  • - Time-based Products

  • - Upfront Products

  • - Maintenance and Service (2)

Recurring Revenue (% of Total Revenue) (3) Avg Renewable License Duration (yrs) (4) Non-GAAP Operating Margin (5)

Cash, Cash Equivalents & Short-term Investments (millions)

- % held in U.S. Outstanding Debt

Operating Cash Flow (1),(6) Capital Expenditures (1)

Share Repurchases (millions) (1)

  • - Number of Shares

  • - Gross Share Repurchases

  • - Remaining Repurchase Authorization

DSO

Employee Headcount

Revenue by Segment (millions) (7)(8)

  • - Semiconductor & System Design % of Total

  • - Software Integrity % of Total

Adjusted Op Income by Segment (millions) (7)(8)

- Semiconductor & System Design

- Software Integrity

Adjusted Operating Margin by Segment (7)(8)

- Semiconductor & System Design

- Software Integrity

  • (1) Amounts may not foot due to rounding.

  • (2) Includes maintenance on term and perpetual licenses.

  • (3) We define recurring revenue as revenue generated from time-based products, multi-period IP contracts, and maintenance and services, for which revenue is recognized over time. Prior to ASC 606 adoption, multi-period IP contracts covering unspecified titles were recognized ratably and considered time-based revenue. Beginning in Q1'19 with the adoption of ASC 606, revenue from these contracts is considered upfront revenue. However, revenue from these contracts is still recognized over the duration of the contract as the customer draws down the contract balance.

  • (4) Weighted average duration of the license arrangements closed in the period reported.

  • (5) Should be read in conjunction with our Form 8-K filed with the SEC on December 2, 2020 and the reconciliations of the non-GAAP financial measures to their comparable GAAP measures found in this Financial Supplement.

  • (6) Will typically track earnings before interest, taxes, depreciation and amortization (EBITDA) over time (less cash taxes). As operating cash flow is inherently lumpy, it is important to look at multi-year averages.

  • (7) We manage the business on a long-term, annual basis, and consider quarterly fluctuations of revenue and profitability as a normal element of our business. Quarterly variability, which increased as a result of ASC 606, should be expected.

  • (8) These segment results are consistent with the information required by ASC 280. They are presented to reflect the information that is considered by Synopsys' chief operating decision makers (CODMs) to evaluate the operating performance of its segments. The CODMs do not allocate certain operating expenses managed at a consolidated level to our reportable segments, and as a result, the reported operating income and operating margin do not include these unallocated expenses. Such unallocated expenses consist of stock-based compensation expense, amortization of intangible assets, restructuring, litigation and acquisition-related costs. Management excludes these same expenses to arrive at non-GAAP measures used to evaluate and make decisions about Synopsys as a whole.

The information provided herein should be reviewed in conjunction with our earnings results

as disclosed on December 2, 2020.

V. RECONCILIATIONS AND ADJUSTMENTS

SUPPLEMENTAL GAAP TO NON-GAAP INFORMATION (1)

(Unaudited and in thousands, except per share amounts)

Three Months Ended October 31, 2020

GAAP

Adjustments (2)

Non-GAAP

Cost of revenue: Products

$

Maintenance and service Amortization of intangible assets

  • 142,838 $ 69,991 11,720

(9,140) $ 133,698

(3,240) 66,751

(11,720)

-Operating expenses: Research and development Sales and marketing General and administrative Amortization of intangible assets Restructuring charges

$

  • 339,566 $

(41,158) $ 298,408

176,499

(13,983) 162,516

79,796

(15,470) 64,326

9,284

(9,284)

(387)

387

- -Operating income

Other income (expense), net

Provision (benefit) for income taxes

$ $ $

196,132

(4,095)

(4,989)

$ $ $

103,608

$

299,740

(1,303) $ (5,398)

52,084 $ 47,095

Net income (loss) attributed to non-controlling interest

$

(429)

$

- $ (429)

Net income attributed to Synopsys

Net income per share (Diluted)

$ $

197,455

1.26

$ $

50,221

0.32

$ $

247,676

1.58

Shares used in computing per share amounts: Diluted

156,825

156,825

  • (1) Synopsys' fourth quarter of fiscal year 2020 ended on October 31, 2020.

  • (2) The adjustments to the various line items resulted from excluding the following from non-GAAP measures: stock compensation of $78.4 million, amortization of intangible assets of $21.0 million, restructuring charges of ($0.4) million, acquisition-related costs of $3.3 million, changes in the fair value of the non-qualified deferred compensation plan of $1.3 million, and tax effect of non-GAAP adjustments of ($52.1) million.

GAAP TO NON-GAAP OPERATING MARGIN RECONCILIATION (1)

(Unaudited)

Three Months Ended

October 31, 2020

GAAP operating margin

19.1%

Amortization of intangible assets

2.0%

Stock compensation

7.6%

Acquisition-related costs

0.4%

Restructuring charges

0.0%

Change in value of non-qualified deferred compensation

0.1%

Non-GAAP operating margin

29.2%

(1) Synopsys' fourth quarter of fiscal year 2020 ended on October 31, 2020.

SUPPLEMENTAL GAAP TO NON-GAAP INFORMATION (1)

(Unaudited and in thousands, except per share amounts)

Twelve Months Ended October 31, 2020

GAAP

Adjustments (2)

Non-GAAP

Cost of revenue: Products

$

Maintenance and service Amortization of intangible assets

  • 487,307 $ 254,931 52,452

(29,208) $ 458,099

(9,674) 245,257

(52,452)

-Operating expenses: Research and development Sales and marketing General and administrative Amortization of intangible assets Restructuring charges

$

1,279,022

$

(139,307) $

1,139,715

632,010

(47,500) 584,510

284,530

(58,460) 226,070

38,829

36,059

(38,829) (36,059)

- -

Operating income

Other income (expense), net

Provision (benefit) for income taxes

$ $ $

620,141 18,018

(25,288)

$ $ $

411,489

(21,469)

189,798

$ $ $

1,031,630

(3,451)

164,510

Net income (loss) attributed to non-controlling interest

$

(900)

$

-

$

(900)

Net income attributed to Synopsys

Net income per share (Diluted)

$ $

664,347

4.27

$ $

200,222

1.28

$ $

864,569

5.55

Shares used in computing per share amounts: Diluted

155,706

155,706

  • (1) Synopsys' fiscal year 2020 ended on October 31, 2020.

  • (2) The adjustments to the various line items resulted from excluding the following from non-GAAP measures: stock compensation of $248.6

million, amortization of intangible assets of $91.3 million, restructuring charges of $36.1 million, acquisition-related costs of $14.1 million, changes in the fair value of the non-qualified deferred compensation plan of $21.5 million, and tax effect of non-GAAP adjustments of ($189.8) million.

GAAP TO NON-GAAP OPERATING MARGIN RECONCILIATION (1)

(Unaudited)

Twelve Months Ended

October 31, 2020

GAAP operating margin

16.8%

Amortization of intangible assets

2.5%

Stock compensation

6.7%

Acquisition-related costs

0.4%

Restructuring charges

1.0%

Change in value of non-qualified deferred compensation

0.6%

Non-GAAP operating margin

28.0%

(1) Synopsys' fourth quarter of fiscal year 2020 ended on October 31, 2020.

TOTAL ADJUSTED SEGMENT OPERATING INCOME RECONCILIATION (1) (2)

(in millions)

GAAP total operating income - as reported Other expenses managed at consolidated level

Three Months

Twelve Months

Ended

Ended

October 31, 2020 (3)

October 31, 2020 (3)

$

196.1 $ 620.1

-Amortization of intangible assets

21.0 91.3

-Stock compensation

78.4 248.6

-Fair value changes in executive deferred compensation plan

1.3 21.5

-Acquisition-related costs -Restructuring

3.3 14.1

(0.4) 36.1

-Legal matters

-

-

Total adjusted segment operating income

$

299.7

$

1,031.6

(1) Synopsys manages the business on a long-term, annual basis, and considers quarterly fluctuations of revenue and profitability as normal elements of our business. Quarterly variability, which increases as a result of ASC 606, should be expected. Amounts may not foot due to rounding.

(2) These segment results are consistent with the information required by ASC 280, Segment Reporting . They are presented to reflect the information that is considered by Synopsys' chief operating decision makers (CODMs) to evaluate the operating performance of its segments. The CODMs do not allocate certain operating expenses managed at a consolidated level to our reportable segments, and as a result, the reported operating income and operating margin do not include these unallocated expenses as shown in the table above. Amounts may not foot due to rounding.

(3) Synopsys' fourth quarter of fiscal year 2020 ended on October 31, 2020. For presentation purposes, we refer to the closest calendar month end.

The information provided herein should be reviewed in conjunction with Synopsys earnings results as disclosed on December 2, 2020.

Page|6

GAAP TO NON-GAAP RECONCILIATION OF FIRST QUARTER FISCAL YEAR 2021 TARGETS (1)

(in thousands, except per share amounts)

Range for Three Months Ending January 31, 2021

Target GAAP expenses Adjustments:

$

Estimated impact of amortization of intangible assets

Estimated impact of stock compensation

Target non-GAAP expenses

$

Low

High

767,000

$

785,000

(19,000)

(22,000)

(74,000)

(79,000)

674,000

$

684,000

Range for Three Months

Ending January 31, 2021

Target GAAP earnings per share Adjustments:

Low $

High

1.05 $ 1.16

Estimated impact of amortization of intangible assets Estimated impact of stock compensation

0.14 0.12

0.50 0.47

Estimated impact of tax adjustments Target non-GAAP earnings per share

(0.25) (0.26)

$

1.44

$

1.49

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

156,500

156,500

GAAP TO NON-GAAP RECONCILIATION OF FULL FISCAL YEAR 2021 TARGETS (1)

(in thousands, except per share amounts)

Range for Fiscal Year

October 31, 2021

Target GAAP expenses Adjustments:

$

Estimated impact of amortization of intangible assets

Estimated impact of stock compensation

Target non-GAAP expenses

$

Low

High

3,226,000

$

3,271,000

(71,000)

(76,000)

(330,000)

(340,000)

2,825,000

$

2,855,000

Range for Fiscal Year

October 31, 2021

Target GAAP earnings per share Adjustments:

Low $

High

4.39 $ 4.54

Estimated impact of amortization of intangible assets Estimated impact of stock compensation

0.48 0.45

2.16 2.10

Estimated impact of tax adjustments Target non-GAAP earnings per share

(0.80) (0.79)

$

6.23

$

6.30

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

157,500

157,500

(1) Synopsys' first fiscal quarter and fiscal year will end on January 30, 2021 and October 30, 2021, respectively. For presentation purposes, we refer to the closest calendar month end.

GAAP TO NON-GAAP RECONCILIATION OF OPERATING MARGIN AT MIDPOINT OF FULL FISCAL YEAR 2021 TARGETS (1)

Twelve Months Ended

October 31, 2021(2)

At midpoint of revenue and expense guidance ranges

GAAP operating margin

19.3%

Amortization of intangible assets

1.8%

Stock compensation

8.3%

Target non-GAAP operating margin

29.4%

(1) These numbers represent the midpoint of targets in the prepared remarks provided on December 2, 2020, and do not represent official guidance for 2021.

(2) Synopsys' fiscal year will end on October 30, 2021. For presentation purposes, we refer to the closest calendar month end.

The information provided herein should be reviewed in conjunction with our earnings results

NOTICE TO INVESTORS

GAAP TO NON-GAAP RECONCILIATIONS

Please see our Current Report on Form 8-K filed with the SEC on December 2, 2020 available at http://www.sec.gov for the reasons why Synopsys believes that the presentation of non-GAAP financial measures provides useful information to our shareholders regarding our financial condition and results of operations and the purposes for which management uses such non-GAAP financial measures. Certain non-GAAP data used by management, as well as the reconciliation of such data to its most directly comparable GAAP measures, is contained in the fourth quarter and fiscal year 2020 earnings release available on Synopsys' website at https://www.synopsys.com/company/investor-relations/financial-news.html and our Current Report on Form 8-K filed with the SEC on December 2, 2020. In addition to the adjustments described in the Current Report on Form 8-K, the non-GAAP financial measures provided in this Supplement also exclude changes in the fair value of our non-qualified deferred compensation plans since such changes typically do not require current cash settlement and because they are not used by us in assessing the profitability of our business operations.

FORWARD-LOOKING STATEMENTS

This Supplement contains forward-looking statements including, but not limited to, statements regarding Synopsys' short-term and long-term financial targets, expectations and objectives; business outlook, opportunities and strategies; customer demand and market expansion; strategies related to our products and technology; our planned product releases and capabilities; industry growth rates; software trends; planned acquisitions and buybacks; our expected tax rate; the expected impact of U.S. and foreign government action on our financial results; and the expected impact of the COVID-19 pandemic. These statements involve risks, uncertainties and other factors that could cause our actual results, timeframes or achievements to differ materially from those expressed or implied in our forward-looking statements. Such risks, uncertainties and factors include, but are not limited to: risks from the impact of the COVID-19 pandemic and the associated economic downturn on our business, operations and financial condition; uncertainty in the growth of the semiconductor and electronics industries; 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 as well as action by the U.S. or foreign governments, such as measures in response to the COVID-19 pandemic or the imposition of additional tariffs or export restrictions; macroeconomic conditions and uncertainty in the global economy; fluctuation of our operating results; increased variability in our revenue due to the adoption of ASC 606, including the resulting increase in recognizing upfront revenue as a percentage of total revenue; and more. Additional information on potential risks, uncertainties and other factors that could affect Synopsys' results is included in filings we make with the Securities and Exchange Commission from time to time, including in the sections entitled "Risk Factors" in its Annual Report on Form 10-K for the fiscal year ended October 31, 2019 and in its latest Quarterly Report on Form 10-Q.

EFFECTIVENESS OF INFORMATION

The information provided herein is as of December 2, 2020. Although this Supplement will remain available on Synopsys' website through the date of the first quarter of fiscal year 2021 earnings call in February 2021, its continued availability through such date does not mean that Synopsys is reaffirming or confirming its continued validity. Synopsys does not currently intend to, and assumes no obligation to, report on its progress during the first quarter of fiscal 2021 or comment to analysts or investors on, or otherwise update, the information contained in this Supplement.

The information provided herein should be reviewed in conjunction with Synopsys earnings results

Disclaimer

Synopsys Inc. published this content on 02 December 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 December 2020 21:52:06 UTC


© Publicnow 2020
All news about SYNOPSYS INC.
01/25SYNOPSYS INC : Entry into a Material Definitive Agreement, Creation of a Direct ..
AQ
01/25EXCLUSIVE : China's Huawei in talks to sell premium smartphone brands P and Mate..
RE
01/25EXCLUSIVE : China's Huawei in talks to sell premium smartphone brands P and Mate..
RE
01/19SYNOPSYS : Needham Adjusts Synopsys' Price Target to $275 From $240, Reiterates ..
MT
01/19SYNOPSYS : Sondrel Selects Synopsys Fusion Design and Verification Platforms to ..
PR
01/12SYNOPSYS : Socionext to Integrate Synopsys' HBM2E IP for AI, Computing System-On..
MT
01/12SYNOPSYS : and Socionext Expand Collaboration to Deploy HBM2E IP for 5-Nanometer..
PR
01/11SYNOPSYS : BofA Securities Downgrades Synopsys to Neutral From Buy
MT
01/11SYNOPSYS : Recognized as a Leader in Static Application Security Testing by Inde..
PR
01/06SYNOPSYS : CFO Trac Pham to Speak at Virtual Needham Growth Conference
PR
More news
Financials (USD)
Sales 2021 4 034 M - -
Net income 2021 707 M - -
Net cash 2021 2 143 M - -
P/E ratio 2021 58,3x
Yield 2021 -
Capitalization 40 720 M 40 720 M -
EV / Sales 2021 9,56x
EV / Sales 2022 8,62x
Nbr of Employees 15 036
Free-Float 96,4%
Chart SYNOPSYS INC.
Duration : Period :
Synopsys Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends SYNOPSYS INC.
Short TermMid-TermLong Term
TrendsBullishBullishBullish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus BUY
Number of Analysts 15
Average target price 262,40 $
Last Close Price 266,09 $
Spread / Highest target 8,99%
Spread / Average Target -1,39%
Spread / Lowest Target -44,4%
EPS Revisions
Managers and Directors
NameTitle
Chi-Foon Chan President, Co-Chief Executive Officer & Director
Aart J. de Geus Chairman & Co-Chief Executive Officer
Sassine Ghazi Chief Operating Officer
Trac Pham Chief Financial Officer
Sriram Sitaraman Chief Information Officer
Sector and Competitors
1st jan.Capitalization (M$)
SYNOPSYS INC.2.64%40 720
MICROSOFT CORPORATION3.20%1 735 361
SEA LIMITED14.89%116 895
ZOOM VIDEO COMMUNICATIONS, INC.10.99%114 371
ATLASSIAN CORPORATION PLC-4.27%57 586
DASSAULT SYSTÈMES SE0.90%53 149