Company logo

SNPS - Synopsys, Inc.

NASDAQ -> Technology -> Software—Infrastructure
Mountain View, United States
Type: Equity

SNPS price evolution
SNPS
(in millions $) 2 Mar 2024 1 Dec 2023 31 Aug 2023 30 May 2023
Current assets
Cash $1273.43 $1590.55 $1834.59
Short term investments
Net receivables $1064.13 $946.97 $666.58 $1029.09
Inventory $382.73 $325.59 $282.79 $256.43
Total current assets $3407.93 $3430.62 $3268.31 $3160.93
Long term investments
Property, plant & equipment $1118.49 $1126.09 $1110.7 $1123.17
Goodwill & intangible assets $4508.83 $4444.53 $4224.58
Total noncurrent assets $7150.33 $6902.51 $6654.92
Total investments
Total assets $10558.26 $10333.13 $9923.23 $9790.73
Current liabilities
Accounts payable $699.47 $1123.76 $905.46 $84.4
Deferred revenue $2045.68 $1951.13 $1939.19
Short long term debt $89.19 $85.69 $80.19
Total current liabilities $2644.51 $2985.45 $2729.98 $2748.68
Long term debt $16.95 $18.08 $18.16 $20.2
Total noncurrent liabilities $1207.13 $1163.38 $1193.37
Total debt $669.96 $687.8 $689.18
Total liabilities $3887.28 $4185.82 $3964.68 $3958.87
Shareholders' equity
Retained earnings $7188.55 $6741.7 $6389.82 $6075.01
Other shareholder equity -$163.22 -$196.41 -$147.28 -$144.94
Total shareholder equity $6670.98 $6147.31 $5958.56
(in millions $) 1 Dec 2023 1 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $1590.55 $1565.52 $1580.79 $1235.65
Short term investments
Net receivables $946.97 $1056.59 $568.5 $780.71
Inventory $325.59 $211.93 $229.02 $192.33
Total current assets $3430.62 $3012.67 $2808.34 $2549.22
Long term investments $13.2
Property, plant & equipment $1126.09 $1042.39 $965.65 $949.64
Goodwill & intangible assets $4444.53 $4228.68 $3854.92 $3619.44
Total noncurrent assets $6902.51 $6405.42 $5943.92 $5480.85
Total investments
Total assets $10333.13 $9418.09 $8752.26 $8030.06
Current liabilities
Accounts payable $1123.76 $37.58 $694.75 $623.66
Deferred revenue $1951.13 $2065.29 $1653.93 $1493.11
Short long term debt $85.69 $54.27 $154.67 $100.26
Total current liabilities $2985.45 $2774.5 $2413.48 $2139.92
Long term debt $602.11 $20.82 $512.1 $563.23
Total noncurrent liabilities $1163.38 $1084.4 $1039.83 $977.77
Total debt $687.8 $656.37 $666.77 $663.49
Total liabilities $4148.83 $3902.36 $3453.32 $3117.7
Shareholders' equity
Retained earnings $6741.7 $5534.31 $4549.71 $3795.4
Other shareholder equity -$196.41 -$231.68 -$49.6 -$54.07
Total shareholder equity $6147.31 $5515.73 $5295.14 $4907.4
(in millions $) 2 Mar 2024 1 Dec 2023 31 Aug 2023 30 May 2023
Revenue
Total revenue $1649.23 $1487.29 $1394.86
Cost of revenue
Gross Profit $1320.06 $1179.81 $1096.85
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $960.43 $857.63 $850.95 $805.38
Operating income
Income from continuing operations
EBIT
Income tax expense $18.9 -$11.77 $21.64
Interest expense
Net income
Net income $449.11 $336.25 $272.91
Income (for common shares)
(in millions $) 1 Dec 2023 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $5842.62 $5081.54 $3685.28
Cost of revenue $1063.7 $794.69
Gross Profit $4695.29 $4017.84 $2890.59
Operating activities
Research & development $1680.38 $1279.02
Selling, general & administrative $1133.62 $916.54
Total operating expenses $3349.03 $2855.81 $2270.45
Operating income $1162.04 $620.14
Income from continuing operations
EBIT $1121.67 $639.06
Income tax expense $137.08 -$25.29
Interest expense
Net income
Net income $984.59 $664.35
Income (for common shares) $984.59 $664.35
(in millions $) 2 Mar 2024 1 Dec 2023 31 Aug 2023 30 May 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$54.4 -$181.55 -$127.71
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$187.15 -$942.58 -$591.17
Effect of exchange rate $9.32 $15 $27.71
Change in cash and equivalents -$320.02 $268.08 $126.52
(in millions $) 1 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $984.59 $757.52 $664.35
Operating activities
Depreciation $317.95 $290.32 $292.88
Business acquisitions & disposals -$422.37 -$296.02 -$201.04
Stock-based compensation $459.03 $345.27 $248.58
Total cash flows from operations $1738.9 $1492.62 $991.31
Investing activities
Capital expenditures -$139.08 -$95.74 -$158.76
Investments -$9.97 -$156.47 -$0.61
Total cash flows from investing -$572.62 -$549.03 -$360.42
Financing activities
Dividends paid
Sale and purchase of stock -$862.04 -$542.36 -$44.67
Net borrowings -$76.84 -$28.06 -$12.39
Total cash flows from financing -$1116.3 -$748.75 -$140.61
Effect of exchange rate -$65.3 $2.37 $17.15
Change in cash and equivalents -$15.32 $197.21 $507.44
Fundamentals
Market cap $78.63B
Enterprise value N/A
Shares outstanding 152.54M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q 21.15%
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.67
Net debt/EBITDA N/A
Current ratio 1.29
Quick ratio 1.14