Reconciliation of 2023 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 2023 Targets (1) | ||||
(in thousands, except per share amounts) | ||||
| ||||
|
| Range for Three Months Ending | ||
|
| January 31, 2023 | ||
|
| Low |
| High |
Target GAAP expenses |
| $ 1,033,000 |
| $ 1,053,000 |
Adjustments: |
|
|
|
|
Amortization of intangible assets |
| (25,000) |
| (28,000) |
Stock compensation |
| (133,000) |
| (140,000) |
Target non-GAAP expenses |
| $ 875,000 |
| $ 885,000 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Range for Three Months Ending | ||
|
| January 31, 2023 | ||
|
| Low |
| High |
Target GAAP earnings per diluted share |
| $ 1.89 |
| $ 2.00 |
Adjustments: |
|
|
|
|
Amortization of intangible assets |
| 0.18 |
| 0.16 |
Stock compensation |
| 0.89 |
| 0.85 |
Tax adjustments |
| (0.48) |
| (0.48) |
Target non-GAAP earnings per diluted share |
| $ 2.48 |
| $ 2.53 |
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range) |
| 156,500 |
| 156,500 |
GAAP to Non-GAAP Reconciliation of Full Fiscal Year 2023 Targets (1) | ||||
(in thousands, except per share amounts) | ||||
| ||||
|
| Range for Fiscal Year Ending | ||
|
| October 31, 2023 | ||
|
| Low |
| High |
Target GAAP expenses |
| $ 4,490,000 |
| $ 4,537,000 |
Adjustments: |
|
|
|
|
Amortization of intangible assets |
| (98,000) |
| (103,000) |
Stock compensation |
| (582,000) |
| (594,000) |
Target non-GAAP expenses |
| $ 3,810,000 |
| $ 3,840,000 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Range for Fiscal Year Ending | ||
|
| October 31, 2023 | ||
|
| Low |
| High |
Target GAAP earnings per diluted share |
| $ 7.68 |
| $ 7.86 |
Adjustments: |
|
|
|
|
Amortization of intangible assets |
| 0.66 |
| 0.63 |
Stock compensation |
| 3.80 |
| 3.72 |
Tax adjustments |
| (1.86) |
| (1.86) |
Target non-GAAP earnings per diluted share |
| $ 10.28 |
| $ 10.35 |
|
|
|
|
|
Shares used in non-GAAP calculation (midpoint of target range) |
| 156,500 |
| 156,500 |
|
|
|
|
|
(1) Synopsys' first quarter of fiscal year 2023 and fiscal year 2023 will end on January 28, 2023 and October 28, 2023,
|