Synopsys Posts Financial Results for Second Quarter Fiscal Year 2020

MOUNTAIN VIEW, Calif., May 20, 2020 /PRNewswire/ -- Synopsys, Inc. (Nasdaq: SNPS) today reported results for its second quarter fiscal year 2020. Revenue for the second quarter was $861.3 million, compared to $836.2 million for the second quarter of fiscal 2019.

"Synopsys continues to execute well. We delivered excellent second quarter results, including revenue, non-GAAP earnings per share and operating cash flow that exceeded our targets. Our innovation continues at a rapid pace, as we introduced several exciting new products in the quarter," said Aart de Geus, chairman and co-CEO of Synopsys. "Even as the world grapples with unprecedented challenges, chip and system design activity remain robust. With a resilient business model and strong balance sheet, Synopsys is well-positioned to reaffirm our 2020 revenue and non-GAAP operating margin guidance and raise our non-GAAP earnings-per-share and operating cash flow targets."

GAAP Results

On a generally accepted accounting principles (GAAP) basis, net income for the second quarter of fiscal 2020 was $109.9 million, or $0.71 per share, compared to $118.2 million, or $0.77 per share, for the second quarter of fiscal 2019.

Non-GAAP Results

On a non-GAAP basis, net income for the second quarter of fiscal 2020 was $188.3 million, or $1.22 per share, compared to non-GAAP net income of $178.1 million, or $1.16 per share, for the second quarter of fiscal 2019.

For a reconciliation between GAAP and non-GAAP results, see "GAAP to Non-GAAP Reconciliation" and the accompanying tables below.

Business Segments

Synopsys reports revenue and operating income in two segments: (1) Semiconductor & System Design, which includes EDA tools, IP products, system integration solutions and associated services, and (2) Software Integrity, which includes security and quality solutions for software development across many industries. 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 third quarter and full fiscal year 2020. These financial targets assume that the current U. S. government "Entity List" restrictions remain in place for the rest of the fiscal year. 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.

                              
         
            Third Quarter and Fiscal Year 2020 Financial Targets


                                  
           
             (in millions except per share amounts)




                                Q3 FY2020                                                 FY 2020



                          
     
          Low     
           
              High                                
     
      Low     
     
     High

                                                                                                                     ---


     Revenue                        $875                       $905                                    $3,600       $3,650


      GAAP Expenses                  $721                       $737                                    $2,991       $3,031


      Non-GAAP
       Expenses                      $640                       $650                                    $2,630       $2,660


      Other Income
       (Expense)                     $(5)                      $(3)                                    $(11)        $(7)


      Normalized
       Annual Tax Rate
       (1)                           16%                       16%                                      16%         16%


      Outstanding
       Shares (fully
       diluted)                       153                        156                                       153          156


      GAAP EPS                      $1.12                      $1.22                                     $3.74        $3.90


      Non-GAAP EPS                  $1.33                      $1.38                                     $5.21        $5.28



     Operating Cash Flow                                                                             $815         $840



               (1) Applied in non-GAAP net
                income calculations

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.synopsys.com. A recording of the call will be available by calling +1-866-207-1041 (+1-402-970-0847 for international callers), access code 7617542, beginning at 5:00 p.m. Pacific Time today, until 11:59 p.m. Pacific Time on May 27, 2020. 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 third quarter of fiscal year 2020 in August 2020. Synopsys will post copies of the prepared remarks of Aart de Geus, chairman and co-chief executive officer, and Trac Pham, chief financial officer, on its website following today's call. In addition, Synopsys makes additional information available in a financial supplement and corporate overview presentation, also posted on the corporate website.

Effectiveness of Information

The targets included in this press release, the statements made during the earnings conference call and the information contained in the financial supplement and corporate overview presentation (available in the Investor Relations section of Synopsys' corporate website at www.synopsys.com) represent Synopsys' expectations and beliefs as of the date of this release only. Although this press release, copies of the prepared remarks of the co-chief executive officer and chief financial officer made during the call, the financial supplement, and the corporate overview presentation will remain available on Synopsys' website through the date of the third quarter fiscal year 2020 earnings call in August 2020, 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 third quarter of fiscal year 2020 or comment to analysts or investors on, or otherwise update, the targets given in this release.

Availability of Final Financial Statements

Synopsys will include final financial statements for the second quarter of fiscal year 2020 in its quarterly report on Form 10-Q to be filed by June 11, 2020.

About Synopsys

Synopsys, Inc. (Nasdaq: SNPS) is the Silicon to Software(TM) partner for innovative companies developing the electronic products and software applications we rely on every day. As the world's 15th largest software company, Synopsys has a long history of being a global leader in electronic design automation (EDA) and semiconductor IP and is also growing its leadership in software security and quality solutions. Whether you're a system-on-chip (SoC) designer creating advanced semiconductors, or a software developer writing applications that require the highest security and quality, Synopsys has the solutions needed to deliver innovative, high-quality, secure products. Learn more at www.synopsys.com.

GAAP to Non-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 core business operations and what Synopsys uses to evaluate its business operations and for internal planning and forecasting purposes. Synopsys' management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Synopsys' management believes it is useful for itself and investors to review, as applicable, both GAAP information that includes: (i) the amortization of acquired intangible assets, (ii) the impact of stock compensation, (iii) acquisition-related costs, (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; 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.

Synopsys utilizes a normalized annual non-GAAP tax rate in the calculation of its non-GAAP measures to provide better consistency across interim reporting periods by eliminating the effects of non-recurring and period-specific items such as tax audit settlements, which can vary in size and frequency and not necessarily reflect our normal operations, and to more clearly align our tax rate with our expected geographic earnings mix. In projecting this rate, we evaluate our historical and projected mix of U.S. and international profit before tax, excluding the non-GAAP adjustments described above. We also consider other factors including our current tax structure, our existing tax positions, and expected recurring tax incentives, such as the U.S. federal research and development tax credit. On an annual basis, we re-evaluate this rate for significant events that may materially affect our projections. Based upon our review, our projected normalized annual non-GAAP tax rate remains 16% through fiscal year 2021. We will re-evaluate this rate on an annual basis, but further regulatory guidance regarding specific parts of recent U.S. Tax reform legislation could materially change our projections.

Whenever Synopsys uses a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure as detailed below, as well as Item 2.02 of the Current Report on Form 8-K filed on May 20, 2020 for additional information about the measures Synopsys uses to evaluate its core business operations.

Reconciliation of Second Quarter Fiscal Year 2020 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 Second Quarter Fiscal Year 2020 Results (1)


                  
              
                (unaudited and in thousands, except per share amounts)




                                                                   Three Months Ended                                    Six Months Ended


                                                                   April 30,                                    April 30,


                                                   2020                        2019                        2020                                  2019

                                                                                                                                               ---


       GAAP net income                        $109,920                    $118,210                    $213,981                              $271,724



       Adjustments:


        Amortization of intangible
         assets                                  24,095                      25,197                      46,628                                53,424


        Stock compensation                       56,435                      36,914                     108,318                                75,374


        Acquisition-related costs                 3,767                       1,555                       7,544                                 2,152


        Restructuring charges                    29,672                      14,443                      38,423                                14,408



       Legal matters                                                                                                                     (18,000)



       Tax settlement                                                      17,418                                                           17,418



       Tax adjustments                        (35,616)                   (35,635)                   (69,947)                             (73,503)

                                                                                                                                               ---

        Non-GAAP net income                    $188,273                    $178,102                    $344,947                              $342,997





                                                                   Three Months Ended                                    Six Months Ended


                                                                   April 30,                                    April 30,


                                                   2020                        2019                        2020                                  2019

                                                                                                                                               ---

        GAAP diluted net income per
         share                                    $0.71                       $0.77                       $1.39                                 $1.77



       Adjustments:


        Amortization of intangible
         assets                                    0.16                        0.16                        0.30                                  0.35


        Stock compensation                         0.37                        0.24                        0.70                                  0.49


        Acquisition-related costs                  0.02                        0.01                        0.05                                  0.01


        Restructuring charges                      0.19                        0.09                        0.25                                  0.09



       Legal matters                                                                                                                       (0.12)



       Tax settlement                                                        0.11                                                             0.11



       Tax adjustments                          (0.23)                     (0.22)                     (0.46)                               (0.46)


        Non-GAAP diluted net
         income per share                         $1.22                       $1.16                       $2.23                                 $2.24





        Shares used in computing
         diluted net income per
         share amounts:                         154,379                     153,904                     154,471                               153,383



               (1) Synopsys' second quarter of
                fiscal year 2020 and 2019 ended
                on May 2, 2020 and May 4, 2019,
                respectively. For presentation
                purposes, we refer to the
                closest calendar month end.

Reconciliation of 2020 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 Third Quarter Fiscal Year 2020 Targets (1)


                                                              
              
                (in thousands, except per share amounts)




                                                                                                                                     Range for Three Months


                                                                                                                                      Ending July 31, 2020



                                                                                                                       
              
                Low          
     
        High




     Target GAAP expenses                                                                                                                         $721,000      $737,000



     Adjustments:



           Estimated impact of amortization of intangible assets                                                                                  (23,000)     (26,000)



           Estimated impact of stock compensation                                                                                                 (58,000)     (61,000)



     Target non-GAAP expenses                                                                                                                     $640,000      $650,000







                                                                                                                                    Range for Three Months


                                                                                                                                      Ending July 31, 2020



                                                                                                                       
              
                Low          
     
        High




     Target GAAP earnings per share                                                                                                                  $1.12         $1.22



     Adjustments:



           Estimated impact of amortization of intangible assets                                                                                      0.17          0.15



           Estimated impact of stock compensation                                                                                                     0.39          0.38



           Estimated impact of tax adjustments                                                                                                      (0.35)       (0.37)



     Target non-GAAP earnings per share                                                                                                              $1.33         $1.38






     Shares used in non-GAAP calculation (midpoint of target range)                                                                                154,500       154,500

                                   
              
                GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2020 Targets(1)


                                                
              
                (in thousands, except per share amounts)




                                                                                                      Range for Fiscal Year


                                                                                                         October 31, 2020



                                                                                        
              
                Low            
     
       High




     Target GAAP expenses                                                                                       $2,990,968        $3,030,968



     Adjustments:


            Estimated impact of amortization of intangible assets                                                  (89,000)         (94,000)



           Estimated impact of stock compensation                                                                (226,000)        (231,000)



           Acquisition-related costs                                                                               (7,545)          (7,545)



           Estimated impact of restructuring charges                                                              (38,423)         (38,423)



     Target non-GAAP expenses                                                                                   $2,630,000        $2,660,000







                                                                                                      Range for Fiscal Year


                                                                                                         October 31, 2020



                                                                                        
              
                Low            
     
       High




     Target GAAP earnings per share                                                                                  $3.74             $3.90



     Adjustments:


           Estimated impact of amortization of intangible assets                                                       0.61              0.58



          Estimated impact of stock compensation                                                                      1.50              1.46



          Acquisition-related costs                                                                                   0.05              0.05



          Estimated impact of restructuring charges                                                                   0.25              0.25



          Impact of tax adjustments                                                                                 (0.94)           (0.96)



     Target non-GAAP earnings per share                                                                              $5.21             $5.28





      Shares used in non-GAAP calculation (midpoint of target range)                                                154,500           154,500

               (1) Synopsys' third fiscal
                quarter and fiscal year will
                end on August 1, 2020 and
                October 31, 2020, respectively.
                For presentation purposes, we
                refer to the closest calendar
                month end.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, including, but not limited to, financial targets for the third quarter and full fiscal year 2020, as well as statements related to our long-term revenue, non-GAAP EPS and non-GAAP operating margin objectives, the expected impact of U.S. and foreign government action on our results, and the expected impact of the COVID-19 pandemic. These statements involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied in our forward-looking statements. Accordingly, we caution stockholders and prospective investors not to place undue reliance on these statements. Such risks, uncertainties and factors include, but are not limited to: risks from the effect of the COVID-19 pandemic and the associated economic downturn on our business, operations and financial condition, including the ability to secure timely payment from customers, the ability to accurately estimate customer demand, reduced willingness of current and potential customers to purchase our products and services due to their own business and market uncertainties, the ability of our business partners and third-party providers to fulfill their responsibilities and commitments, the ability to secure adequate and timely supply of equipment and materials from suppliers for our hardware products, and the ability to develop and deliver our products; the anticipated timing and customer adoption of our new product offerings; 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, which could interfere with our business operations or our ability to provide products and services in certain countries; 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; 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; our highly competitive industries and our ability to meet our customers' demand for innovative technology at lower costs; cybersecurity threats or other security breaches; our ability to protect our proprietary technology; our ability to realize the potential financial or strategic benefits of acquisitions we complete; our ability to carry out our new product and technology initiatives; investment of more resources in research and development than anticipated; product errors or defects; increased risks resulting from an increase in sales of our hardware products, including increased variability in upfront revenue; changes in accounting principles or standards; changes in our effective tax rate; liquidity requirements in our U.S. operations; claims that our products infringe on third-party intellectual property rights; litigation; the ability to obtain licenses to third-party software and intellectual property on reasonable terms or at all; the ability to timely recruit and retain senior management and key employees; the inherent limitations on the effectiveness of our controls and compliance programs; the impairment of our investment portfolio by the deterioration of capital markets; the accuracy of certain assumptions, judgments and estimates that affect amounts reported in our financial statements; and the impact of catastrophic events. More information on potential risks, uncertainties and other factors that could affect Synopsys' results is included in filings it makes 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 its latest Quarterly Report on Form 10-Q. The information provided herein is as of May 20, 2020. Synopsys undertakes no duty, 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 Operations(1)


                          
              
                (in thousands, except per share amounts)




                                                                             Three Months Ended                     Six Months Ended


                                                                             April 30,                     April 30,

                                                                                                 ---

                                                             2020                        2019         2020                                 2019

                                                                                                                                         ---


     Revenue:


        Time-based products                              $590,097                    $558,305   $1,146,536                           $1,112,021


        Upfront products                                  129,765                     143,401      280,486                              273,914


        Maintenance and
         service                                          141,465                     134,536      268,686                              270,708

                                                                                                                                         ---

            Total revenue                                 861,327                     836,242    1,695,708                            1,656,643



     Cost of revenue:


        Products                                          108,207                     116,010      225,991                              232,630


        Maintenance and
         service                                           62,213                      59,788      124,128                              118,617


        Amortization of
         intangible assets                                 13,845                      14,881       27,014                               32,324


           Total cost of
            revenue                                       184,265                     190,679      377,133                              383,571


      Gross margin                                        677,062                     645,563    1,318,575                            1,273,072



     Operating expenses:


        Research and
         development                                      302,571                     290,299      616,854                              561,625


        Sales and marketing                               146,200                     158,652      299,055                              314,611


        General and
         administrative                                    62,474                      56,351      131,218                               98,412


        Amortization of
         intangible assets                                 10,250                      10,316       19,614                               21,100


        Restructuring
         charges                                           29,672                      14,443       38,423                               14,408


           Total operating
            expenses                                      551,167                     530,061    1,105,164                            1,010,156


      Operating income                                    125,895                     115,502      213,411                              262,916


      Other income
       (expense), net                                    (15,729)                     18,415      (3,672)                              18,056

                                                                                                                                         ---

      Income before income
       taxes                                              110,166                     133,917      209,739                              280,972


      Provision (benefit)
       for income taxes                                       246                      15,707      (4,242)                               9,248


      Net income                                         $109,920                    $118,210     $213,981                             $271,724






     Net income per share:



       Basic                                               $0.73                       $0.79        $1.42                                $1.82



       Diluted                                             $0.71                       $0.77        $1.39                                $1.77




      Shares used in computing per share amounts:



       Basic                                             150,597                     149,712      150,421                              149,500

                                                                                                                                         ===


       Diluted                                           154,379                     153,904      154,471                              153,383

                                                                                                                                         ===



               (1) Synopsys' second quarter of
                fiscal year 2020 and 2019 ended
                on May 2, 2020 and May 4, 2019,
                respectively. For presentation
                purposes, we refer to the
                closest calendar month end.

                                               
             
                SYNOPSYS, INC.


                                  
              
               Unaudited Consolidated Balance Sheets (1)


                                  
              
               (in thousands, except par value amounts)




                                                                        April 30, 2020             
     
     October 31, 2019

                                                                                                                     ---


     
                ASSETS:



     Current assets:


        Cash and cash equivalents                                             $856,424                           $728,597


        Accounts receivable, net                                               634,807                            553,895



       Inventories                                                            166,437                            141,518


        Income taxes receivable and
         prepaid taxes                                                          18,809                             24,855


        Prepaid and other current
         assets                                                                284,278                            290,052



                Total current assets                                         1,960,755                          1,738,917


      Property and equipment, net                                              470,412                            429,532


      Operating lease right-of-use
       assets, net                                                             462,778                                  -



     Goodwill                                                               3,311,243                          3,171,179


      Intangible assets, net                                                   279,311                            279,374


      Long-term prepaid taxes                                                   15,068                             15,503


      Deferred income taxes                                                    430,105                            390,129


      Other long-term assets                                                   392,794                            380,526


                 Total assets                                               $7,322,466                         $6,405,160

                                                                                                                     ===




     
                LIABILITIES AND STOCKHOLDERS' EQUITY:



     Current liabilities:


        Accounts payable and accrued
         liabilities                                                          $447,055                           $506,459


        Operating lease liabilities,
         current                                                                72,465                                  -


        Accrued income taxes                                                    16,754                             15,904



       Deferred revenue                                                     1,396,511                          1,212,476



       Short-term debt                                                        121,412                             17,614



                 Total current liabilities                                   2,054,197                          1,752,453


      Operating lease liabilities,
       non-current                                                             462,094                                  -


      Long-term accrued income taxes                                            24,589                             29,911


      Long-term deferred revenue                                               125,153                             90,102



     Long-term debt                                                           114,370                            120,093


      Other long-term liabilities                                              261,114                            323,725



                 Total liabilities                                           3,041,517                          2,316,284



     Stockholders' equity:


        Preferred stock, $0.01 par
         value: 2,000 shares
         authorized; none outstanding                                                -


        Common stock, $0.01 par value:
         400,000 shares authorized;
         150,908 and 150,331 shares
         outstanding, respectively                                               1,509                              1,503


        Capital in excess of par value                                       1,655,787                          1,635,455



       Retained earnings                                                    3,356,489                          3,164,144


        Treasury stock, at cost: 6,353
         and 6,930 shares, respectively                                      (634,669)                         (625,642)


        Accumulated other comprehensive
         income (loss)                                                       (104,030)                          (92,447)



                 Total Synopsys stockholders'
                  equity                                                     4,275,086                          4,083,013


      Non-controlling interest                                                   5,863                              5,863



                 Total stockholders' equity                                  4,280,949                          4,088,876


                 Total liabilities and
                  stockholders' equity                                      $7,322,466                         $6,405,160

                                                                                                                     ===



               (1) Synopsys' second quarter of
                fiscal year 2020 ended on May
                2, 2020, and its fiscal year
                2019 ended on November 2, 2019.
                For presentation purposes, we
                refer to the closest calendar
                month end.

                         
              
                SYNOPSYS, INC.


      
              
                Unaudited Consolidated Statements of Cash Flows (1)


                         
              
                (in thousands)




                                                                                    Six Months Ended


                                                                                    April 30,



                                                                               2020                        2019

                                                                                                           ---


       CASH FLOWS FROM OPERATING ACTIVITIES:



       Net income                                                         $213,981                    $271,724


        Adjustments to reconcile net income to net cash provided by



       operating activities:


        Amortization and depreciation                                       105,078                     102,841


        Reduction of operating lease right-
         of-use assets                                                       39,513


        Amortization of capitalized costs to
         obtain revenue contracts                                            28,279                      28,425



       Stock compensation                                                  108,318                      75,374


        Allowance for doubtful accounts                                       9,982                       3,950


        (Gain) loss on sale of property and
         investments                                                                                   (3,744)



       Deferred income taxes                                              (37,681)                   (23,486)



       Net changes in operating assets and liabilities, net of



       acquired assets and liabilities:



       Accounts receivable                                                (84,533)                     23,478



       Inventories                                                        (24,096)                   (50,358)


        Prepaid and other current assets                                    (5,889)                   (18,547)



       Other long-term assets                                             (39,422)                   (91,271)


        Accounts payable and accrued
         liabilities                                                       (78,989)                  (160,492)


        Operating lease liabilities                                        (32,432)



       Income taxes                                                          1,270                    (32,059)



       Deferred revenue                                                    186,360                      82,966


        Net cash provided by operating
         activities                                                         389,739                     208,801





       CASH FLOWS FROM INVESTING ACTIVITIES:


        Proceeds from sales of long-term
         investments                                                                                     4,176


        Purchases of long-term investments                                  (2,762)


        Purchases of property and equipment                                (80,663)                   (68,962)


        Cash paid for acquisitions and
         intangible assets, net of cash
         acquired                                                         (151,178)


        Capitalization of software
         development costs                                                  (2,130)                    (1,491)


        Net cash used in investing activities                             (236,733)                   (66,277)





       CASH FLOWS FROM FINANCING ACTIVITIES:


        Proceeds from credit facilities                                     276,490                     188,760



       Repayment of debt                                                 (178,437)                  (366,562)



       Issuances of common stock                                            98,361                      83,352


        Payments for taxes related to net
         share settlement of equity awards                                 (17,105)                   (13,173)


        Purchase of equity forward contract                                (20,000)                   (20,000)


        Purchases of treasury stock                                       (180,000)                  (109,185)



       Other                                                                                            (762)


        Net cash used in financing activities                              (20,691)                  (237,570)


        Effect of exchange rate changes on
         cash, cash equivalents and
         restricted cash                                                    (4,424)                      3,093


        Net change in cash, cash equivalents
         and restricted cash                                                127,891                    (91,953)


        Cash, cash equivalents and restricted
         cash, beginning of year                                            730,527                     725,001


        Cash, cash equivalents and restricted
         cash, end of period                                               $858,418                    $633,048


               (1) Synopsys' second quarter of
                fiscal year 2020 and 2019 ended
                on May 2, 2020 and May 4, 2019,
                respectively. For presentation
                purposes, we refer to the
                closest calendar month end.

                                                   
       
             SYNOPSYS, INC.


                                                 
       
       Business Segment Reporting (1)


                                                   
       
             (in millions)




                                            Q2'20                         Q2'19         YTD Q2'20   YTD Q2'19

                                                                                                          ---


     Revenue by segment


      -Semiconductor &
       System Design                       $773.0                         $753.0           $1,521.8     $1,490.9


                   % of Total               89.7%                         90.1%             89.7%       90.0%


      -Software Integrity                   $88.3                          $83.2             $173.9       $165.7


                   % of Total               10.3%                          9.9%             10.3%       10.0%


                   Total segment revenue   $861.3                         $836.2           $1,695.7     $1,656.6





     Adjusted operating income by segment


      -Semiconductor &
       System Design                       $209.7                         $201.4             $388.5       $396.7


      -Software Integrity                   $11.7                           $8.4              $19.8        $14.1


                   Total adjusted segment
                    operating income       $221.4                         $209.8             $408.3       $410.8





     Adjusted operating margin by segment


      -Semiconductor &
       System Design                        27.1%                         26.8%             25.5%       26.6%


      -Software Integrity                   13.3%                         10.1%             11.4%        8.5%


                   Total adjusted segment
                    operating margin        25.7%                         25.1%             24.1%       24.8%

                                                                          
        
         Total Adjusted Segment Operating Income Reconciliation (1)(2)


                                                                                     
              
                (in millions)




                                            
            
             Three Months        
              
                Three Months                      
           
              Six Months         
       
              Six Months
                                                       Ended                                       Ended                                               Ended                             Ended


                                         
             
            April 30, 2020 (3)   
             
                April 30, 2019 (3)               
             
            April 30, 2020 (3)   
       
            April 30, 2019 (3)

                                                                                                                                                                                                             ---

      GAAP total operating income
       - as reported                                                    $125.9                                       $115.5                                               $213.4                             $262.9



     Other expenses managed at consolidated level


      -Amortization of intangible
       assets                                                             24.1                                         25.2                                                 46.6                               53.4


      -Stock compensation                                                 56.4                                         36.9                                                108.3                               75.4


      -Fair value changes in
       executive deferred
       compensation plan                                                (18.5)                                        16.2                                                (6.0)                              20.5


      -Acquisition-related
       costs                                                               3.8                                          1.6                                                  7.5                                2.2



     -Restructuring                                                      29.7                                         14.4                                                 38.4                               14.4



     -Legal matters                                                         -                                                                                                                            (18.0)


      Total adjusted segment
       operating income                                                 $221.4                                       $209.8                                               $408.3                             $410.8

                                                                                                                                                                                                             ===



               (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.




               (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' second quarter of
                fiscal year 2020 and 2019 ended
                on May 2, 2020 and May 4, 2019,
                respectively. For presentation
                purposes, we refer to the
                closest calendar month end.

INVESTOR CONTACT:
Lisa L. Ewbank
Synopsys, Inc.
650-584-1901
Synopsys-ir@synopsys.com

EDITORIAL CONTACT:
Simone Souza
Synopsys, Inc.
650-584-6454
simone@synopsys.com

View original content:http://www.prnewswire.com/news-releases/synopsys-posts-financial-results-for-second-quarter-fiscal-year-2020-301062899.html

SOURCE Synopsys, Inc.