SYNOPSYS, INC. | ||
Unaudited Condensed Consolidated Statements of Cash Flows (1) | ||
(in thousands) | ||
|
|
|
| Six Months Ended April 30, | |
| 2024 | 2023 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net income | $ 735,296 | $ 538,575 |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
Amortization and depreciation | 123,886 | 116,922 |
Reduction of operating lease right-of-use assets | 48,179 | 48,073 |
Amortization of capitalized costs to obtain revenue contracts | 37,912 | 39,588 |
Stock-based compensation | 358,487 | 277,485 |
Allowance for credit losses | 9,987 | 6,134 |
Gain on sale of strategic investments | (55,077) | — |
Amortization of bridge financing costs | 7,085 | — |
Deferred income taxes | (170,854) | (125,090) |
Other non-cash | (2,607) | 4,972 |
Net changes in operating assets and liabilities, net of acquired assets and assumed liabilities: |
|
|
Accounts receivable | 20,889 | 9,289 |
Inventories | (60,518) | (48,648) |
Prepaid and other current assets | (191,595) | 49,437 |
Other long-term assets | (104,551) | (75,324) |
Accounts payable and accrued liabilities | (142,086) | (162,840) |
Operating lease liabilities | (48,709) | (31,634) |
Income taxes | (229,536) | 94,587 |
Deferred revenue | 52,612 | 76,165 |
Net cash provided by operating activities | 388,800 | 817,691 |
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
Proceeds from sales and maturities of short-term investments | 63,159 | 67,717 |
Purchases of short-term investments | (65,861) | (68,738) |
Proceeds from sales of strategic investments | 55,696 | 7,248 |
Purchases of strategic investments | (860) | — |
Purchases of property and equipment | (78,763) | (91,368) |
Acquisitions, net of cash acquired | (139,557) | (41,324) |
Capitalization of software development costs | — | (1,247) |
Net cash used in investing activities | (166,186) | (127,712) |
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
Repayment of debt | (1,303) | (1,294) |
Payment of bridge financing and term loan costs | (54,715) | — |
Issuances of common stock | 115,111 | 132,808 |
Payments for taxes related to net share settlement of equity awards | (212,577) | (116,838) |
Purchase of equity forward contract | — | (45,000) |
Purchases of treasury stock | — | (560,724) |
Other | (1,096) | (122) |
Net cash used in financing activities | (154,580) | (591,170) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 2,423 | 27,708 |
Net change in cash, cash equivalents and restricted cash | 70,457 | 126,517 |
Cash, cash equivalents and restricted cash, beginning of year, including cash from discontinued operations | 1,441,187 | 1,419,864 |
Cash, cash equivalents and restricted cash, end of period, including cash from discontinued operations | 1,511,644 | 1,546,381 |
Less: Cash, cash equivalents and restricted cash from discontinued operations | 6,445 | 4,140 |
Cash, cash equivalents and restricted cash from continuing operations | $ 1,505,199 | $ 1,542,241 |
|
|
|
|
|
|
(1) Synopsys' second quarter of fiscal year 2024 and 2023 ended on May 4, 2024 and April 29, 2023, respectively. For
|