Synopsys (SNPS) Financials

$421.98 +0.77 (+0.18%)

As of 04:00 PM Eastern

Annual Income Statements for Synopsys

This table shows Synopsys' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	226	267	137	433	532	664	758	985	1,230	2,263
Consolidated Net Income / (Loss)	226	267	137	433	532	663	756	978	1,218	2,236
Net Income / (Loss) Continuing Operations	226	267	137	433	532	663	756	964	1,215	1,414
Total Pre-Tax Income	282	330	383	364	546	638	806	1,103	1,305	1,514
Total Operating Income	266	317	348	360	520	620	735	1,149	1,273	1,356
Total Gross Profit	1,723	1,880	2,071	2,385	2,608	2,891	3,342	3,718	4,287	4,882
Total Revenue	2,242	2,423	2,725	3,121	3,361	3,685	4,204	4,616	5,318	6,127
Operating Revenue	2,242	2,423	2,725	3,121	3,361	3,685	4,204	4,616	5,318	6,127
Total Cost of Revenue	519	543	654	736	753	795	862	898	1,031	1,245
Operating Cost of Revenue	519	543	654	736	753	795	862	898	1,031	1,245
Total Operating Expenses	1,457	1,562	1,723	2,025	2,088	2,270	2,608	2,569	3,014	3,526
Selling, General & Admin Expense	165	166	197	263	229	285	323	314	377	568
Marketing Expense	474	502	549	623	633	632	712	643	725	859
Research & Development Expense	776	857	909	1,085	1,137	1,279	1,505	1,590	1,850	2,082
Amortization Expense	-	-	-	42	-	-	-	12	9.30	16
Restructuring Charge	15	9.63	37	13	47	36	33	11	53	0.00
Total Other Income / (Expense), net	15	12	36	3.32	25	18	71	-45	32	158
Other Income / (Expense), net	15	12	36	3.32	25	18	71	-45	32	158
Income Tax Expense	56	63	247	-69	13	-25	49	139	90	100
Net Income / (Loss) Discontinued Operations	-	-	-	-	-	-	-	14	2.84	822
Net Income / (Loss) Attributable to Noncontrolling Interest	-	-	-	0.00	0.00	-0.90	-1.16	-6.16	-12	-28
Basic Earnings per Share	$1.46	$1.76	$0.91	$2.90	$3.55	$4.40	$4.96	$6.44	$8.08	$14.78
Weighted Average Basic Shares Outstanding	154.96M	152.02M	150.46M	149.04M	149.87M	151.14M	152.70M	153.00M	152.15M	153.14M
Diluted Earnings per Share	$1.43	$1.73	$0.88	$2.82	$3.45	$4.27	$4.81	$6.29	$7.92	$14.51
Weighted Average Diluted Shares Outstanding	158.07M	154.72M	154.87M	153.39M	154.19M	155.71M	157.34M	156.49M	155.20M	155.94M
Weighted Average Basic & Diluted Shares Outstanding	154.70M	151.60M	148.71M	149.52M	150.53M	153.03M	153.44M	152.42M	151.99M	154.58M

This table shows Synopsys' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Income / (Loss) Attributable to Common Shareholders	223	154	272	273	336	349	449	292	408	1,114	296
Consolidated Net Income / (Loss)	220	152	269	270	333	346	446	289	405	1,096	297
Net Income / (Loss) Continuing Operations	220	137	269	273	668	5.80	435	296	423	249	297
Total Pre-Tax Income	236	200	279	297	326	404	457	342	392	315	291
Total Operating Income	234	204	256	292	300	425	353	332	360	304	252
Total Gross Profit	977	701	1,077	1,015	1,094	1,102	1,232	1,154	1,235	1,173	1,185
Total Revenue	1,248	818	1,361	1,263	1,354	1,340	1,511	1,455	1,526	1,498	1,455
Operating Revenue	1,248	818	1,361	1,263	1,354	1,340	1,511	1,455	1,526	1,498	1,455
Total Cost of Revenue	271	117	284	248	260	238	279	300	291	325	270
Operating Cost of Revenue	271	117	284	248	260	238	279	300	291	325	270
Total Operating Expenses	743	497	821	722	794	677	879	822	875	869	934
Selling, General & Admin Expense	91	67	97	85	100	95	131	115	150	165	167
Marketing Expense	199	71	211	181	186	148	219	210	211	175	209
Research & Development Expense	445	371	465	460	484	440	526	493	509	528	553
Amortization Expense	-	-	-	-	2.01	-	3.53	-	-	-	4.00
Total Other Income / (Expense), net	2.43	-3.98	23	4.21	25	-21	105	9.46	32	11	39
Other Income / (Expense), net	2.43	-3.98	23	4.21	25	-21	105	9.46	32	11	39
Income Tax Expense	17	63	11	24	-6.95	63	23	45	-31	66	-6.29
Net Income / (Loss) Discontinued Operations	-	-	-	-2.69	1.09	-	12	-7.00	-18	-	0.00
Net Income / (Loss) Attributable to Noncontrolling Interest	-2.98	-1.94	-2.91	-2.96	-3.20	-2.70	-2.91	-3.02	-3.16	-18	1.73
Basic Earnings per Share	$1.46	$1.00	$1.78	$1.79	$2.21	$2.30	$2.95	$1.91	$2.66	$7.26	$1.91
Weighted Average Basic Shares Outstanding	152.94M	153.00M	152.40M	152.19M	152.02M	152.15M	152.31M	152.97M	153.42M	153.14M	154.41M
Diluted Earnings per Share	$1.43	$0.98	$1.75	$1.76	$2.17	$2.24	$2.89	$1.88	$2.61	$7.13	$1.89
Weighted Average Diluted Shares Outstanding	155.81M	156.49M	155.08M	154.73M	154.95M	155.20M	155.33M	155.77M	156.13M	155.94M	156.19M
Weighted Average Basic & Diluted Shares Outstanding	152.91M	152.42M	152.30M	304.32M	304.17M	151.99M	152.54M	153.22M	153.61M	154.58M	154.62M

This table details how cash moves in and out of Synopsys' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-150	140	70	-325	2.74	507	197	-15	21	2,458
Net Cash From Operating Activities	495	587	632	424	801	991	1,493	1,739	1,703	1,407
Net Cash From Continuing Operating Activities	495	587	632	424	801	991	1,493	1,739	1,703	1,407
Net Income / (Loss) Continuing Operations	226	267	137	433	532	663	756	978	1,218	2,236
Consolidated Net Income / (Loss)	226	267	137	433	532	663	756	978	1,218	2,236
Depreciation Expense	212	207	189	209	202	210	204	228	247	295
Amortization Expense	-	-	0.00	0.00	63	61	65	73	82	107
Non-Cash Adjustments To Reconcile Net Income	88	99	112	142	162	357	466	555	694	-116
Changes in Operating Assets and Liabilities, net	-30	14	195	-360	-158	-300	1.60	-96	-538	-1,115
Net Cash From Investing Activities	-560	-143	-189	-744	-236	-360	-549	-573	-482	1,223
Net Cash From Continuing Investing Activities	-560	-143	-189	-744	-236	-360	-549	-573	-482	1,223
Purchase of Property, Plant & Equipment	-91	-71	-74	-102	-202	-159	-96	-139	-192	-123
Acquisitions	-340	-60	-259	-653	-37	-201	-296	-422	-298	-157
Purchase of Investments	-239	-170	-155	-3.56	-3.25	-2.76	-169	-104	-132	-138
Divestitures	-	-	-	-	-	-	-	0.00	0.00	1,447
Sale and/or Maturity of Investments	109	158	296	13	6.36	2.15	13	94	139	195
Other Investing Activities, net	0.90	0.00	2.10	-	0.00	0.00	-0.80	-1.20	0.00	0.00
Net Cash From Financing Activities	-62	-307	-373	5.14	-562	-141	-749	-1,116	-1,197	-181
Net Cash From Continuing Financing Activities	-62	-307	-373	5.14	-562	-141	-749	-1,116	-1,197	-181
Repayment of Debt	-327	-191	-383	-294	-525	-290	-32	-80	-2.73	-76
Repurchase of Common Equity	-280	-400	-400	-400	-329	-242	-788	-1,100	-1,206	0.00
Issuance of Common Equity	110	125	126	124	156	197	211	238	253	232
Other Financing Activities, net	-25	-27	-37	-46	-57	-82	-139	-174	-241	-338
Effect of Exchange Rate Changes	-23	3.41	-	-11	-	17	2.37	-65	-2.98	8.80
Cash Interest Paid	2.71	3.71	7.10	15	12	5.14	3.37	1.26	1.00	0.81
Cash Income Taxes Paid	60	69	103	253	76	71	150	168	98	680

This table details how cash moves in and out of Synopsys' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Change in Cash & Equivalents	-190	34	-263	389	142	-247	-320	390	348	2,039	-241
Net Cash From Operating Activities	440	394	115	703	560	326	-88	477	455	563	-67
Net Cash From Continuing Operating Activities	440	394	115	703	560	326	-88	477	455	563	-67
Net Income / (Loss) Continuing Operations	220	152	269	270	333	346	446	289	405	1,096	297
Consolidated Net Income / (Loss)	220	152	269	270	333	346	446	289	405	1,096	297
Depreciation Expense	58	59	57	60	63	67	63	61	56	115	48
Amortization Expense	20	19	19	21	22	21	20	25	31	32	23
Non-Cash Adjustments To Reconcile Net Income	154	150	166	170	179	179	155	204	209	-684	222
Changes in Operating Assets and Liabilities, net	-12	15	-396	182	-37	-287	-772	-103	-245	4.52	-658
Net Cash From Investing Activities	-345	-41	-36	-91	-54	-301	-54	-112	-54	1,443	-22
Net Cash From Continuing Investing Activities	-345	-41	-36	-91	-54	-301	-54	-112	-54	1,443	-22
Purchase of Property, Plant & Equipment	-36	-36	-44	-48	-46	-53	-40	-38	-40	-4.39	-41
Acquisitions	-307	-6.05	0.00	-41	-10	-246	-68	-72	-17	-	0.00
Purchase of Investments	-28	-24	-29	-40	-34	-29	-26	-40	-32	-40	-41
Divestitures	-	-	-	-	-	-	0.00	-	-	-	24
Sale and/or Maturity of Investments	27	23	37	38	36	28	80	39	35	40	36
Other Investing Activities, net	-1.51	1.97	-	-	-	-	0.00	-	-	-	-0.61
Net Cash From Financing Activities	-266	-291	-377	-214	-351	-254	-187	33	-57	30	-142
Net Cash From Continuing Financing Activities	-266	-291	-377	-214	-351	-254	-187	33	-57	30	-142
Repayment of Debt	-1.60	-	-1.29	-0.12	-1.31	-	-49	-7.81	-19	-	-1.29
Payment of Dividends	-	-	-	-	-	-	0.00	-	-	-	-30
Issuance of Common Equity	41	77	22	110	32	88	9.48	106	28	89	14
Other Financing Activities, net	-48	-25	-92	-25	-82	-42	-147	-65	-66	-59	-125
Effect of Exchange Rate Changes	-18	-27	36	-7.97	-13	-18	9.32	-6.90	3.04	3.34	-9.68

This table presents Synopsys' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	5,046	5,240	5,396	6,146	6,405	8,030	8,752	9,418	10,333	13,074
Total Current Assets	1,469	1,717	1,683	1,544	1,739	2,549	2,808	3,013	3,431	6,470
Cash & Equivalents	836	977	1,048	723	729	1,236	1,433	1,418	1,434	3,897
Short-Term Investments	129	141	-	-	-	0.00	148	148	152	154
Accounts Receivable	386	439	451	554	554	781	569	796	857	934
Inventories, net	-	-	62	122	142	192	229	212	326	362
Prepaid Expenses	71	105	73	68	290	308	430	439	548	1,123
Plant, Property, & Equipment, net	263	257	266	309	430	484	472	483	550	563
Total Noncurrent Assets	3,314	3,266	3,448	4,293	4,237	4,997	5,472	5,922	6,353	6,041
Goodwill	2,471	2,518	2,707	3,143	3,171	3,365	3,576	3,842	3,346	3,449
Intangible Assets	364	267	254	360	279	254	279	386	240	195
Noncurrent Deferred & Refundable Income Taxes	274	282	244	404	390	498	613	671	854	1,247
Other Noncurrent Operating Assets	205	200	243	385	396	880	1,004	1,023	1,005	1,150
Total Liabilities & Shareholders' Equity	5,046	5,240	5,396	6,146	6,405	8,030	8,752	9,418	10,333	13,074
Total Liabilities	1,912	2,045	2,117	2,661	2,316	3,118	3,453	3,859	4,149	4,050
Total Current Liabilities	1,578	1,715	1,614	2,102	1,752	2,140	2,413	2,774	2,985	2,650
Accounts Payable	386	401	500	578	506	624	741	809	1,060	1,164
Current Deferred Revenue	968	1,086	1,065	1,153	1,212	1,388	1,518	1,911	1,559	1,392
Other Current Liabilities	-	-	-	-	0.00	73	80	54	80	95
Total Noncurrent Liabilities	333	330	503	559	564	978	1,040	1,084	1,163	1,400
Long-Term Debt	-	0.00	134	126	120	101	25	21	18	16
Noncurrent Deferred Revenue	131	119	116	167	120	130	136	154	151	341
Other Noncurrent Operating Liabilities	202	211	252	266	324	747	878	909	961	1,044
Redeemable Noncontrolling Interest	-	-	-	-	-	-	0.00	39	31	30
Total Equity & Noncontrolling Interests	3,134	3,195	3,280	3,485	4,089	4,912	5,299	5,521	6,153	8,993
Total Preferred & Common Equity	3,134	3,195	3,276	3,479	4,083	4,907	5,295	5,516	6,147	8,991
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	3,134	3,195	3,276	3,479	4,083	4,907	5,295	5,516	6,147	8,991
Common Stock	1,612	1,646	1,624	1,646	1,637	1,655	1,578	1,489	1,278	1,213
Retained Earnings	1,726	1,948	2,144	2,544	3,164	3,795	4,550	5,534	6,742	8,984
Treasury Stock	-98	-294	-426	-598	-626	-489	-783	-1,273	-1,676	-1,026
Accumulated Other Comprehensive Income / (Loss)	-105	-105	-66	-113	-92	-54	-50	-234	-196	-180
Noncontrolling Interest	-	0.00	4.10	5.86	5.86	4.96	3.81	4.80	5.95	2.50

This table presents Synopsys' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Total Assets	9,330	9,418	9,566	9,791	9,923	10,333	10,558	11,012	11,649	13,074	13,041
Total Current Assets	2,899	3,013	3,028	3,161	3,268	3,431	3,408	4,653	5,128	6,470	6,324
Cash & Equivalents	1,384	1,418	1,155	1,545	1,686	1,434	1,119	1,503	1,840	3,897	3,654
Short-Term Investments	148	148	147	151	148	152	154	157	154	154	155
Accounts Receivable	683	796	1,035	780	667	857	1,064	835	805	934	893
Inventories, net	220	212	221	256	283	326	383	378	386	362	415
Prepaid Expenses	465	439	470	429	484	548	688	760	915	1,123	1,206
Plant, Property, & Equipment, net	487	483	517	546	536	550	567	567	571	563	546
Total Noncurrent Assets	5,944	5,922	6,020	6,083	6,119	6,353	6,583	5,792	5,950	6,041	6,171
Goodwill	3,855	3,842	3,865	3,888	3,888	3,346	4,131	3,427	3,444	3,449	3,433
Intangible Assets	405	386	361	357	337	240	377	277	266	195	181
Noncurrent Deferred & Refundable Income Taxes	617	671	719	774	814	854	954	1,005	1,103	1,247	1,393
Other Noncurrent Operating Assets	1,067	1,023	1,075	1,064	1,081	1,005	1,120	1,083	1,136	1,150	1,164
Total Liabilities & Shareholders' Equity	9,330	9,418	9,566	9,791	9,923	10,333	10,558	11,012	11,649	13,074	13,041
Total Liabilities	3,678	3,859	3,887	3,918	3,923	4,149	3,852	3,823	3,903	4,050	3,736
Total Current Liabilities	2,546	2,774	2,725	2,749	2,730	2,985	2,645	2,508	2,535	2,650	2,359
Accounts Payable	736	809	664	702	905	1,060	699	636	757	1,164	939
Current Deferred Revenue	1,756	1,911	1,995	1,969	1,744	1,559	1,856	1,457	1,357	1,392	1,321
Other Current Liabilities	54	54	66	78	80	80	89	85	90	95	99
Total Noncurrent Liabilities	1,132	1,084	1,162	1,169	1,193	1,163	1,207	1,315	1,368	1,400	1,378
Long-Term Debt	22	21	21	20	18	18	17	17	16	16	14
Noncurrent Deferred Revenue	165	154	173	191	195	151	190	308	319	341	316
Other Noncurrent Operating Liabilities	945	909	969	958	980	961	1,000	990	1,034	1,044	1,047
Redeemable Noncontrolling Interest	44	39	36	36	36	31	31	31	31	30	0.00
Total Equity & Noncontrolling Interests	5,608	5,521	5,643	5,837	5,964	6,153	6,676	7,158	7,714	8,993	9,305
Total Preferred & Common Equity	5,604	5,516	5,637	5,832	5,959	6,147	6,671	7,153	7,709	8,991	9,305
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	5,604	5,516	5,637	5,832	5,959	6,147	6,671	7,153	7,709	8,991	9,305
Common Stock	1,417	1,489	1,294	1,332	1,259	1,278	1,185	1,184	1,194	1,213	1,129
Retained Earnings	5,378	5,534	5,806	6,075	6,390	6,742	7,189	7,478	7,884	8,984	9,279
Treasury Stock	-1,035	-1,273	-1,321	-1,429	-1,543	-1,676	-1,539	-1,322	-1,188	-1,026	-861
Accumulated Other Comprehensive Income / (Loss)	-155	-234	-142	-146	-147	-196	-163	-188	-180	-180	-242
Noncontrolling Interest	4.10	4.80	5.95	5.09	5.45	5.95	4.59	4.64	4.98	2.50	0.11

This table displays calculated financial ratios and metrics derived from Synopsys' official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	8.98%	8.04%	12.48%	14.54%	7.68%	9.66%	14.08%	9.79%	15.22%	15.22%
EBITDA Growth	6.12%	8.74%	6.70%	0.04%	41.41%	12.27%	18.10%	30.82%	16.36%	17.21%
EBIT Growth	3.48%	17.02%	16.25%	-5.10%	50.05%	16.98%	26.22%	36.99%	18.31%	15.96%
NOPAT Growth	-9.73%	20.21%	-51.79%	245.91%	18.46%	26.99%	7.02%	45.46%	18.10%	6.85%
Net Income Growth	-12.81%	18.10%	-48.82%	216.72%	23.09%	24.62%	14.00%	29.36%	24.50%	83.55%
EPS Growth	-12.80%	20.98%	-49.13%	220.45%	22.34%	23.77%	12.65%	30.77%	25.91%	83.21%
Operating Cash Flow Growth	-10.13%	18.47%	7.82%	-32.90%	88.62%	23.83%	50.57%	16.50%	-2.05%	-17.39%
Free Cash Flow Firm Growth	60.63%	2,442.96%	-90.99%	-1,461.98%	156.38%	40.33%	100.05%	19.37%	59.40%	-85.17%
Invested Capital Growth	10.66%	-3.84%	4.05%	36.03%	8.26%	8.77%	0.36%	5.14%	-2.53%	27.49%
Revenue Q/Q Growth	2.19%	1.96%	2.36%	3.26%	1.69%	4.97%	3.11%	-6.75%	1.05%	-5.64%
EBITDA Q/Q Growth	-0.20%	3.62%	2.38%	-5.61%	11.95%	7.20%	0.99%	0.58%	14.12%	-1.34%
EBIT Q/Q Growth	-2.16%	8.86%	4.69%	-11.59%	17.03%	10.37%	0.94%	0.09%	17.24%	-5.33%
NOPAT Q/Q Growth	-3.21%	9.16%	-59.35%	676.85%	-16.37%	7.27%	-1.12%	-5.17%	20.78%	-8.90%
Net Income Q/Q Growth	-5.32%	9.40%	-58.53%	644.33%	-14.95%	5.71%	0.61%	-4.82%	19.05%	50.39%
EPS Q/Q Growth	-4.67%	9.49%	-58.49%	605.00%	-15.44%	6.22%	0.00%	-4.41%	18.92%	50.83%
Operating Cash Flow Q/Q Growth	-3.97%	-0.80%	5.88%	-10.89%	12.72%	-1.89%	12.72%	1.34%	-3.81%	20.23%
Free Cash Flow Firm Q/Q Growth	-108.82%	124.86%	-44.60%	1.24%	-6.09%	7.98%	4.33%	24.58%	36.85%	-62.08%
Invested Capital Q/Q Growth	6.56%	-1.11%	-7.09%	6.14%	3.04%	3.31%	2.31%	-3.09%	-6.47%	-1.62%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	76.86%	77.59%	75.99%	76.42%	77.60%	78.44%	79.50%	80.54%	80.62%	79.68%
EBITDA Margin	22.01%	22.15%	21.01%	18.35%	24.10%	24.67%	25.54%	30.44%	30.74%	31.27%
Operating Margin	11.88%	13.10%	12.76%	11.54%	15.48%	16.83%	17.48%	24.89%	23.94%	22.13%
EBIT Margin	12.56%	13.60%	14.06%	11.65%	16.23%	17.32%	19.16%	23.91%	24.55%	24.71%
Profit (Net Income) Margin	10.08%	11.01%	5.01%	13.86%	15.84%	18.00%	17.99%	21.20%	22.91%	36.49%
Tax Burden Percent	80.23%	80.97%	35.65%	118.97%	97.59%	103.96%	93.90%	88.67%	93.31%	147.69%
Interest Burden Percent	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Effective Tax Rate	19.77%	19.03%	64.35%	-18.97%	2.41%	-3.96%	6.10%	12.63%	6.91%	6.59%
Return on Invested Capital (ROIC)	9.46%	11.04%	5.32%	15.29%	15.09%	17.66%	18.10%	25.63%	29.90%	28.45%
ROIC Less NNEP Spread (ROIC-NNEP)	8.01%	9.86%	3.93%	14.61%	9.25%	15.45%	12.97%	27.29%	28.18%	-2.29%
Return on Net Nonoperating Assets (RNNOA)	-2.16%	-2.61%	-1.10%	-2.50%	-1.03%	-2.92%	-3.29%	-7.60%	-9.16%	0.95%
Return on Equity (ROE)	7.30%	8.43%	4.22%	12.79%	14.06%	14.74%	14.81%	18.02%	20.75%	29.40%
Cash Return on Invested Capital (CROIC)	-0.66%	14.95%	1.35%	-15.24%	7.16%	9.26%	17.74%	20.62%	32.47%	4.29%
Operating Return on Assets (OROA)	5.73%	6.41%	7.20%	6.30%	8.69%	8.84%	9.60%	12.15%	13.22%	12.94%
Return on Assets (ROA)	4.60%	5.19%	2.57%	7.49%	8.48%	9.19%	9.01%	10.77%	12.33%	19.10%
Return on Common Equity (ROCE)	7.30%	8.43%	4.22%	12.77%	14.04%	14.72%	14.80%	17.94%	20.60%	29.27%
Return on Equity Simple (ROE_SIMPLE)	7.21%	8.35%	4.17%	12.43%	13.04%	13.52%	14.28%	17.74%	19.82%	24.87%
Net Operating Profit after Tax (NOPAT)	214	257	124	429	508	645	690	1,004	1,185	1,266
NOPAT Margin	9.53%	10.61%	4.55%	13.73%	15.11%	17.49%	16.41%	21.74%	22.29%	20.67%
Net Nonoperating Expense Percent (NNEP)	1.45%	1.18%	1.39%	0.68%	5.84%	2.21%	5.13%	-1.66%	1.72%	30.74%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	18.11%	19.21%	14.06%
Cost of Revenue to Revenue	23.14%	22.41%	24.01%	23.58%	22.40%	21.56%	20.50%	19.46%	19.38%	20.32%
SG&A Expenses to Revenue	7.36%	6.85%	7.22%	8.41%	6.82%	7.72%	7.68%	6.79%	7.08%	9.28%
R&D to Revenue	34.62%	35.36%	33.35%	34.76%	33.83%	34.71%	35.79%	34.44%	34.79%	33.98%
Operating Expenses to Revenue	64.97%	64.49%	63.24%	64.88%	62.12%	61.61%	62.02%	55.66%	56.67%	57.55%
Earnings before Interest and Taxes (EBIT)	282	330	383	364	546	638	806	1,103	1,305	1,514
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	493	537	573	573	810	909	1,074	1,405	1,635	1,916
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.49	2.81	3.97	3.82	5.00	6.61	9.60	8.11	11.61	8.78
Price to Tangible Book Value (P/TBV)	26.06	21.88	41.29	0.00	32.26	25.20	35.28	34.76	27.87	14.76
Price to Revenue (P/Rev)	3.48	3.71	4.77	4.26	6.07	8.81	12.09	9.69	13.43	12.88
Price to Earnings (P/E)	34.50	33.64	95.19	30.76	38.32	48.85	67.08	45.43	58.05	34.86
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	2.90%	2.97%	1.05%	3.25%	2.61%	2.05%	1.49%	2.20%	1.72%	2.87%
Enterprise Value to Invested Capital (EV/IC)	2.96	3.53	5.09	4.04	5.67	8.24	12.92	10.77	17.85	15.01
Enterprise Value to Revenue (EV/Rev)	3.14	3.33	4.44	4.18	5.90	8.51	11.73	9.37	13.14	12.22
Enterprise Value to EBITDA (EV/EBITDA)	14.26	15.03	21.13	22.79	24.47	34.48	45.94	30.77	42.74	39.09
Enterprise Value to EBIT (EV/EBIT)	24.98	24.47	31.58	35.91	36.33	49.13	61.25	39.18	53.52	49.47
Enterprise Value to NOPAT (EV/NOPAT)	32.90	31.38	97.66	30.46	39.03	48.63	71.50	43.08	58.94	59.14
Enterprise Value to Operating Cash Flow (EV/OCF)	14.21	13.75	19.13	30.76	24.75	31.63	33.05	24.86	41.02	53.23
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	23.16	385.67	0.00	82.25	92.74	72.94	53.55	54.29	392.40
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.07	0.06	0.04	0.13	0.03	0.03	0.02	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.04	0.04	0.03	0.02	0.00	0.00	0.00	0.00
Financial Leverage	-0.27	-0.26	-0.28	-0.17	-0.11	-0.19	-0.25	-0.28	-0.33	-0.41
Leverage Ratio	1.59	1.63	1.64	1.71	1.66	1.60	1.64	1.67	1.68	1.54
Compound Leverage Factor	1.59	1.63	1.64	1.71	1.66	1.60	1.64	1.67	1.68	1.54
Debt to Total Capital	6.14%	6.03%	4.21%	11.87%	3.26%	2.54%	1.85%	0.37%	0.29%	0.17%
Short-Term Debt to Total Capital	6.14%	6.03%	0.29%	8.69%	0.42%	0.54%	1.39%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.00%	0.00%	3.92%	3.17%	2.84%	2.00%	0.46%	0.37%	0.29%	0.17%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.12%	0.15%	0.14%	0.10%	0.07%	0.78%	0.60%	0.36%
Common Equity to Total Capital	93.86%	93.97%	95.67%	87.98%	96.60%	97.36%	98.08%	98.85%	99.11%	99.47%
Debt to EBITDA	0.42	0.38	0.25	0.82	0.17	0.14	0.09	0.01	0.01	0.01
Net Debt to EBITDA	-1.54	-1.70	-1.58	-0.44	-0.73	-1.22	-1.38	-1.10	-0.96	-2.11
Long-Term Debt to EBITDA	0.00	0.00	0.23	0.22	0.15	0.11	0.02	0.01	0.01	0.01
Debt to NOPAT	0.96	0.80	1.16	1.10	0.27	0.20	0.15	0.02	0.02	0.01
Net Debt to NOPAT	-3.55	-3.55	-7.30	-0.59	-1.16	-1.72	-2.15	-1.54	-1.32	-3.19
Long-Term Debt to NOPAT	0.00	0.00	1.08	0.29	0.24	0.16	0.04	0.02	0.02	0.01
Altman Z-Score	3.53	3.82	5.00	4.17	6.78	7.69	10.39	8.69	12.22	13.85
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.06%	0.15%	0.15%	0.12%	0.09%	0.44%	0.69%	0.46%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.93	1.00	1.04	0.73	0.99	1.19	1.16	1.09	1.15	2.44
Quick Ratio	0.86	0.91	0.93	0.61	0.73	0.94	0.89	0.85	0.82	1.88
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-15	348	31	-427	241	338	676	807	1,287	191
Operating Cash Flow to CapEx	546.25%	825.78%	859.89%	423.28%	395.53%	624.40%	1,559.04%	1,250.27%	887.95%	1,142.43%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.46	0.47	0.51	0.54	0.54	0.51	0.50	0.51	0.54	0.52
Accounts Receivable Turnover	6.29	5.88	6.12	6.21	6.07	5.52	6.23	6.77	6.44	6.84
Inventory Turnover	0.00	0.00	0.00	7.99	5.71	4.76	4.09	4.07	3.84	3.62
Fixed Asset Turnover	8.76	9.32	10.42	10.85	9.10	8.07	8.79	9.66	10.29	11.01
Accounts Payable Turnover	1.33	1.38	1.45	1.37	1.39	1.41	1.26	1.16	1.10	1.12
Days Sales Outstanding (DSO)	57.99	62.12	59.61	58.79	60.18	66.09	58.57	53.95	56.72	53.35
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	45.70	63.97	76.67	89.23	89.61	95.16	100.75
Days Payable Outstanding (DPO)	275.25	264.52	251.44	267.38	262.93	259.53	289.04	315.12	330.94	325.86
Cash Conversion Cycle (CCC)	-217.27	-202.41	-191.83	-162.89	-138.79	-116.77	-141.24	-171.55	-179.06	-171.77
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	2,374	2,283	2,375	3,231	3,498	3,805	3,818	4,014	3,913	4,988
Invested Capital Turnover	0.99	1.04	1.17	1.11	1.00	1.01	1.10	1.18	1.34	1.38
Increase / (Decrease) in Invested Capital	229	-91	93	856	267	307	14	196	-102	1,076
Enterprise Value (EV)	7,034	8,064	12,099	13,055	19,816	31,353	49,334	43,233	69,864	74,895
Market Capitalization	7,794	8,976	12,999	13,303	20,401	32,456	50,811	44,734	71,394	78,898
Book Value per Share	$20.10	$21.11	$21.80	$23.41	$27.17	$32.34	$34.72	$36.07	$40.42	$58.53
Tangible Book Value per Share	$1.92	$2.71	$2.10	($0.16)	$4.21	$8.49	$9.44	$8.42	$16.84	$34.81
Total Capital	3,339	3,400	3,424	3,954	4,227	5,040	5,399	5,580	6,202	9,039
Total Debt	205	205	144	469	138	128	100	21	18	16
Total Long-Term Debt	0.00	0.00	134	126	120	101	25	21	18	16
Net Debt	-760	-912	-904	-254	-591	-1,108	-1,481	-1,545	-1,568	-4,035
Capital Expenditures (CapEx)	91	71	74	100	202	159	96	139	192	123
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-869	-910	-970	-938	-725	-799	-1,111	-1,327	-1,140	-231
Debt-free Net Working Capital (DFNWC)	95	207	78	-215	4.08	436	470	238	445	3,820
Net Working Capital (NWC)	-110	1.99	68	-559	-14	409	395	238	445	3,820
Net Nonoperating Expense (NNE)	-12	-9.84	-13	-3.95	-25	-19	-66	25	-33	-969
Net Nonoperating Obligations (NNO)	-760	-912	-904	-254	-591	-1,108	-1,481	-1,545	-2,271	-4,035
Total Depreciation and Amortization (D&A)	212	207	189	209	264	271	268	301	329	402
Debt-free, Cash-free Net Working Capital to Revenue	-38.78%	-37.58%	-35.60%	-30.05%	-21.56%	-21.69%	-26.42%	-28.76%	-21.44%	-3.77%
Debt-free Net Working Capital to Revenue	4.26%	8.54%	2.88%	-6.88%	0.12%	11.84%	11.18%	5.16%	8.37%	62.34%
Net Working Capital to Revenue	-4.89%	0.08%	2.51%	-17.90%	-0.40%	11.11%	9.39%	5.16%	8.37%	62.34%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.46	$1.76	$0.91	$2.90	$3.55	$4.40	$4.96	$6.44	$8.08	$14.78
Adjusted Weighted Average Basic Shares Outstanding	154.96M	152.02M	150.46M	149.04M	149.87M	151.14M	152.70M	153.00M	152.15M	153.14M
Adjusted Diluted Earnings per Share	$1.43	$1.73	$0.88	$2.82	$3.45	$4.27	$4.81	$6.29	$7.92	$14.51
Adjusted Weighted Average Diluted Shares Outstanding	158.07M	154.72M	154.87M	153.39M	154.19M	155.71M	157.34M	156.49M	155.20M	155.94M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	151.45M	150.10M	148.71M	149.52M	150.53M	153.03M	153.44M	152.42M	151.99M	154.58M
Normalized Net Operating Profit after Tax (NOPAT)	226	265	269	261	554	459	721	1,013	1,235	1,266
Normalized NOPAT Margin	10.07%	10.93%	9.87%	8.37%	16.48%	12.46%	17.16%	21.96%	23.22%	20.67%
Pre Tax Income Margin	12.56%	13.60%	14.06%	11.65%	16.23%	17.32%	19.16%	23.91%	24.55%	24.71%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	123.93%	149.91%	292.91%	92.48%	61.83%	36.49%	104.19%	112.42%	98.98%	0.00%

This table displays calculated financial ratios and metrics derived from Synopsys' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	18.03%	-28.98%	7.17%	-1.29%	8.55%	63.67%	10.99%	15.20%	12.65%	11.81%	-3.68%
EBITDA Growth	11.71%	3.03%	-12.40%	-7.59%	30.83%	77.28%	51.97%	13.49%	16.56%	-6.06%	-32.97%
EBIT Growth	10.79%	0.50%	-14.67%	-12.71%	37.74%	101.98%	63.83%	15.15%	20.41%	-21.99%	-36.36%
NOPAT Growth	15.77%	-27.22%	-25.90%	-14.56%	40.98%	156.61%	36.04%	7.12%	26.74%	-33.13%	-23.19%
Net Income Growth	10.71%	-24.65%	-14.27%	-8.15%	51.63%	128.62%	66.11%	7.09%	21.57%	216.20%	-33.35%
EPS Growth	12.60%	-22.83%	-12.06%	-6.88%	51.75%	128.57%	65.14%	6.82%	20.28%	218.30%	-34.60%
Operating Cash Flow Growth	4.25%	6.19%	-26.32%	-6.27%	27.25%	-17.14%	-176.50%	-32.20%	-18.61%	72.61%	23.16%
Free Cash Flow Firm Growth	-239.42%	-131.54%	-104.88%	-109.71%	237.65%	917.75%	-8,224.84%	-2,437.24%	-287.77%	-281.35%	127.54%
Invested Capital Growth	10.99%	5.14%	6.15%	7.24%	0.99%	-2.53%	23.94%	15.69%	21.20%	27.49%	1.09%
Revenue Q/Q Growth	-2.46%	-34.41%	6.00%	-7.24%	7.26%	-1.10%	12.80%	-11.79%	4.88%	-1.84%	-2.83%
EBITDA Q/Q Growth	-23.03%	-11.66%	22.79%	6.07%	8.97%	19.70%	9.84%	-21.89%	11.91%	-3.52%	-21.63%
EBIT Q/Q Growth	-30.44%	-15.35%	31.63%	6.22%	9.77%	24.12%	13.20%	-26.57%	14.78%	-19.58%	-7.65%
NOPAT Q/Q Growth	-30.89%	-35.64%	58.54%	9.16%	14.03%	17.15%	-6.71%	-16.55%	34.92%	-38.19%	7.15%
Net Income Q/Q Growth	-25.26%	-31.00%	77.24%	0.49%	23.38%	4.04%	28.78%	-35.21%	40.06%	170.59%	-72.85%
EPS Q/Q Growth	-24.34%	-31.47%	78.57%	0.57%	23.30%	3.23%	29.02%	-34.95%	38.83%	173.18%	-73.49%
Operating Cash Flow Q/Q Growth	-41.37%	-10.50%	-70.84%	512.58%	-20.40%	-41.73%	-126.92%	642.88%	-4.44%	23.58%	-111.99%
Free Cash Flow Firm Q/Q Growth	-228.12%	70.79%	78.94%	-69.53%	1,916.17%	73.53%	-255.81%	47.60%	-34.41%	-67.60%	123.66%
Invested Capital Q/Q Growth	5.83%	-3.09%	9.54%	-4.54%	-0.34%	-6.47%	39.29%	-10.89%	4.41%	-1.62%	10.45%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	78.27%	85.70%	79.11%	80.34%	80.77%	82.25%	81.52%	79.35%	80.95%	78.30%	81.45%
EBITDA Margin	25.16%	33.89%	26.10%	29.85%	30.33%	36.71%	35.74%	29.41%	31.38%	30.84%	24.87%
Operating Margin	18.75%	24.93%	18.80%	23.15%	22.16%	31.72%	23.34%	22.83%	23.61%	20.28%	17.30%
EBIT Margin	18.94%	24.44%	20.51%	23.49%	24.04%	30.17%	30.28%	23.48%	25.69%	21.05%	20.00%
Profit (Net Income) Margin	17.60%	18.52%	19.73%	21.38%	24.59%	25.87%	29.53%	19.87%	26.54%	73.15%	20.44%
Tax Burden Percent	92.93%	75.75%	96.20%	91.02%	102.30%	85.75%	97.54%	84.65%	103.29%	347.56%	102.16%
Interest Burden Percent	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Effective Tax Rate	7.07%	31.43%	3.80%	8.07%	-2.14%	15.49%	5.01%	13.30%	-7.83%	20.97%	-2.16%
Return on Invested Capital (ROIC)	21.90%	20.15%	21.91%	27.06%	28.61%	35.96%	24.62%	27.64%	35.73%	22.07%	19.59%
ROIC Less NNEP Spread (ROIC-NNEP)	21.75%	19.38%	20.14%	26.99%	27.01%	36.62%	15.85%	27.58%	35.00%	-5.06%	18.00%
Return on Net Nonoperating Assets (RNNOA)	-5.90%	-5.40%	-4.60%	-7.92%	-7.71%	-11.90%	-3.25%	-8.46%	-11.44%	2.10%	-5.68%
Return on Equity (ROE)	16.00%	14.75%	17.31%	19.13%	20.90%	24.06%	21.37%	19.18%	24.29%	24.17%	13.91%
Cash Return on Invested Capital (CROIC)	16.46%	20.62%	15.97%	14.97%	22.59%	32.47%	4.52%	14.34%	10.88%	4.29%	20.61%
Operating Return on Assets (OROA)	10.53%	12.42%	11.49%	12.75%	13.14%	16.24%	16.45%	14.27%	15.47%	11.02%	10.29%
Return on Assets (ROA)	9.78%	9.41%	11.05%	11.60%	13.44%	13.93%	16.05%	12.08%	15.98%	38.30%	10.52%
Return on Common Equity (ROCE)	15.92%	14.68%	17.24%	18.99%	20.74%	23.90%	21.24%	19.06%	24.16%	24.06%	13.88%
Return on Equity Simple (ROE_SIMPLE)	18.34%	0.00%	16.56%	15.60%	17.17%	0.00%	20.92%	19.78%	19.28%	0.00%	22.43%
Net Operating Profit after Tax (NOPAT)	217	140	246	269	306	359	335	288	388	240	257
NOPAT Margin	17.42%	17.10%	18.09%	21.28%	22.63%	26.80%	22.17%	19.79%	25.46%	16.03%	17.68%
Net Nonoperating Expense Percent (NNEP)	0.15%	0.77%	1.77%	0.07%	1.60%	-0.66%	8.77%	0.06%	0.73%	27.13%	1.59%
Return On Investment Capital (ROIC_SIMPLE)	-	2.53%	-	-	-	5.82%	5.01%	-	-	2.67%	2.76%
Cost of Revenue to Revenue	21.73%	14.30%	20.89%	19.66%	19.23%	17.75%	18.48%	20.65%	19.05%	21.70%	18.55%
SG&A Expenses to Revenue	7.33%	8.20%	7.15%	6.71%	7.36%	7.08%	8.69%	7.89%	9.86%	11.01%	11.48%
R&D to Revenue	35.65%	45.34%	34.18%	36.47%	35.77%	32.82%	34.78%	33.90%	33.35%	35.27%	38.01%
Operating Expenses to Revenue	59.52%	60.77%	60.31%	57.19%	58.62%	50.53%	58.19%	56.52%	57.34%	58.01%	64.14%
Earnings before Interest and Taxes (EBIT)	236	200	279	297	326	404	457	342	392	315	291
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	314	277	355	377	411	492	540	428	479	462	362
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	10.03	8.11	9.57	9.70	11.54	11.61	12.16	11.32	11.10	8.78	8.73
Price to Tangible Book Value (P/TBV)	41.81	34.76	38.22	35.65	39.65	27.87	37.52	23.47	21.39	14.76	14.27
Price to Revenue (P/Rev)	11.36	9.69	10.42	10.97	13.06	13.43	14.84	12.80	13.17	12.88	13.38
Price to Earnings (P/E)	54.44	45.43	57.21	61.43	66.47	58.05	57.63	56.73	57.09	34.86	38.50
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	1.84%	2.20%	1.75%	1.63%	1.50%	1.72%	1.74%	1.76%	1.75%	2.87%	2.60%
Enterprise Value to Invested Capital (EV/IC)	13.22	10.77	11.98	13.08	16.01	17.85	14.66	16.34	16.49	15.01	14.05
Enterprise Value to Revenue (EV/Rev)	11.06	9.37	10.18	10.65	12.73	13.14	14.61	12.55	12.87	12.22	12.75
Enterprise Value to EBITDA (EV/EBITDA)	39.20	30.77	38.55	41.12	46.75	42.74	43.91	42.33	43.04	39.09	44.55
Enterprise Value to EBIT (EV/EBIT)	49.67	39.18	49.35	53.62	60.14	53.52	53.85	51.76	52.28	49.47	57.46
Enterprise Value to NOPAT (EV/NOPAT)	51.74	43.08	56.24	61.67	68.24	58.94	62.65	60.65	60.14	59.14	65.11
Enterprise Value to Operating Cash Flow (EV/OCF)	31.91	24.86	31.03	33.27	37.82	41.02	53.24	62.25	71.44	53.23	54.25
Enterprise Value to Free Cash Flow (EV/FCFF)	84.49	53.55	77.25	90.46	71.22	54.29	358.98	122.18	166.11	392.40	68.55
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Long-Term Debt to Equity	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Financial Leverage	-0.27	-0.28	-0.23	-0.29	-0.29	-0.33	-0.20	-0.31	-0.33	-0.41	-0.32
Leverage Ratio	1.65	1.67	1.67	1.65	1.65	1.68	1.62	1.59	1.57	1.54	1.47
Compound Leverage Factor	1.65	1.67	1.67	1.65	1.65	1.68	1.62	1.59	1.57	1.54	1.47
Debt to Total Capital	0.39%	0.37%	0.36%	0.34%	0.30%	0.29%	0.25%	0.24%	0.20%	0.17%	0.15%
Short-Term Debt to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Long-Term Debt to Total Capital	0.39%	0.37%	0.36%	0.34%	0.30%	0.29%	0.25%	0.24%	0.20%	0.17%	0.15%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.84%	0.78%	0.74%	0.70%	0.69%	0.60%	0.53%	0.50%	0.46%	0.36%	0.00%
Common Equity to Total Capital	98.77%	98.85%	98.90%	98.96%	99.01%	99.11%	99.22%	99.27%	99.33%	99.47%	99.85%
Debt to EBITDA	0.02	0.01	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Net Debt to EBITDA	-1.08	-1.10	-0.94	-1.25	-1.27	-0.96	-0.69	-0.88	-1.02	-2.11	-2.18
Long-Term Debt to EBITDA	0.02	0.01	0.02	0.02	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Debt to NOPAT	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01
Net Debt to NOPAT	-1.43	-1.54	-1.37	-1.88	-1.85	-1.32	-0.99	-1.26	-1.42	-3.19	-3.19
Long-Term Debt to NOPAT	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01	0.01
Altman Z-Score	10.64	8.37	9.85	10.21	12.12	11.93	14.34	14.56	15.03	13.55	14.94
Noncontrolling Interest Sharing Ratio	0.48%	0.44%	0.41%	0.76%	0.76%	0.69%	0.63%	0.59%	0.56%	0.46%	0.22%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.14	1.09	1.11	1.15	1.20	1.15	1.29	1.86	2.02	2.44	2.68
Quick Ratio	0.87	0.85	0.86	0.90	0.92	0.82	0.88	0.99	1.10	1.88	1.99
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-193	-56	-8.62	-15	265	461	-718	-371	-498	-835	198
Operating Cash Flow to CapEx	1,236.24%	1,088.59%	260.06%	1,449.63%	1,213.48%	614.07%	-217.35%	1,242.03%	1,138.27%	12,823.38%	-165.68%
Free Cash Flow to Firm to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.56	0.51	0.56	0.54	0.55	0.54	0.54	0.61	0.60	0.52	0.51
Accounts Receivable Turnover	7.85	6.77	4.99	6.86	7.80	6.44	5.21	7.83	8.82	6.84	6.21
Inventory Turnover	4.41	4.07	5.03	4.62	4.28	3.84	3.40	4.16	4.04	3.62	3.10
Fixed Asset Turnover	10.34	9.66	10.40	9.93	10.29	10.29	10.09	11.36	11.73	11.01	10.91
Accounts Payable Turnover	1.50	1.16	1.81	1.65	1.31	1.10	1.51	1.97	1.62	1.12	1.51
Days Sales Outstanding (DSO)	46.48	53.95	73.18	53.19	46.79	56.72	70.08	46.61	41.36	53.35	58.82
Days Inventory Outstanding (DIO)	82.80	89.61	72.56	78.94	85.25	95.16	107.40	87.75	90.45	100.75	117.81
Days Payable Outstanding (DPO)	242.90	315.12	201.44	220.72	278.49	330.94	242.53	185.07	224.84	325.86	241.87
Cash Conversion Cycle (CCC)	-113.62	-171.55	-55.71	-88.59	-146.45	-179.06	-65.06	-50.70	-93.02	-171.77	-65.24
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	4,142	4,014	4,397	4,198	4,183	3,913	5,450	4,856	5,070	4,988	5,510
Invested Capital Turnover	1.26	1.18	1.21	1.27	1.26	1.34	1.11	1.40	1.40	1.38	1.11
Increase / (Decrease) in Invested Capital	410	196	255	283	41	-102	1,053	659	887	1,076	60
Enterprise Value (EV)	54,755	43,233	52,678	54,918	66,971	69,864	79,893	79,331	83,601	74,895	77,433
Market Capitalization	56,217	44,734	53,918	56,553	68,746	71,394	81,114	80,938	85,544	78,898	81,228
Book Value per Share	$36.63	$36.07	$36.98	$38.29	$39.16	$40.42	$43.80	$46.89	$50.32	$58.53	$60.19
Tangible Book Value per Share	$8.79	$8.42	$9.26	$10.42	$11.40	$16.84	$14.20	$22.61	$26.10	$34.81	$36.81
Total Capital	5,674	5,580	5,699	5,893	6,018	6,202	6,724	7,206	7,761	9,039	9,319
Total Debt	22	21	21	20	18	18	17	17	16	16	14
Total Long-Term Debt	22	21	21	20	18	18	17	17	16	16	14
Net Debt	-1,509	-1,545	-1,281	-1,675	-1,816	-1,568	-1,256	-1,643	-1,979	-4,035	-3,795
Capital Expenditures (CapEx)	36	36	44	48	46	53	40	38	40	4.39	41
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-1,178	-1,327	-999	-1,283	-1,296	-1,140	-510	485	599	-231	156
Debt-free Net Working Capital (DFNWC)	353	238	303	412	538	445	763	2,145	2,593	3,820	3,965
Net Working Capital (NWC)	353	238	303	412	538	445	763	2,145	2,593	3,820	3,965
Net Nonoperating Expense (NNE)	-2.25	-12	-22	-1.18	-27	13	-111	-1.20	-16	-856	-40
Net Nonoperating Obligations (NNO)	-1,509	-1,545	-1,281	-1,675	-1,816	-2,271	-1,256	-2,332	-2,675	-4,035	-3,795
Total Depreciation and Amortization (D&A)	78	77	76	80	85	88	83	86	87	147	71
Debt-free, Cash-free Net Working Capital to Revenue	-23.80%	-28.76%	-19.30%	-24.89%	-24.63%	-21.44%	-9.33%	7.67%	9.22%	-3.77%	2.56%
Debt-free Net Working Capital to Revenue	7.14%	5.16%	5.87%	8.00%	10.23%	8.37%	13.96%	33.92%	39.93%	62.34%	65.30%
Net Working Capital to Revenue	7.14%	5.16%	5.87%	8.00%	10.23%	8.37%	13.96%	33.92%	39.93%	62.34%	65.30%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.46	$1.00	$1.78	$1.79	$2.21	$2.30	$2.95	$1.91	$2.66	$7.26	$1.91
Adjusted Weighted Average Basic Shares Outstanding	152.94M	153.00M	152.40M	152.19M	152.02M	152.15M	152.31M	152.97M	153.42M	153.14M	154.41M
Adjusted Diluted Earnings per Share	$1.43	$0.98	$1.75	$1.76	$2.17	$2.24	$2.89	$1.88	$2.61	$7.13	$1.89
Adjusted Weighted Average Diluted Shares Outstanding	155.81M	156.49M	155.08M	154.73M	154.95M	155.20M	155.33M	155.77M	156.13M	155.94M	156.19M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	152.91M	152.42M	152.30M	304.32M	304.17M	151.99M	152.54M	153.22M	153.61M	154.58M	154.62M
Normalized Net Operating Profit after Tax (NOPAT)	217	139	286	264	225	356	335	288	252	240	176
Normalized NOPAT Margin	17.42%	17.03%	20.97%	20.88%	16.64%	26.55%	22.17%	19.79%	16.53%	16.03%	12.11%
Pre Tax Income Margin	18.94%	24.44%	20.51%	23.49%	24.04%	30.17%	30.28%	23.48%	25.69%	21.05%	20.00%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	94.58%	112.42%	123.78%	132.53%	122.02%	98.98%	0.00%	42.41%	20.18%	0.00%	0.00%

Frequently Asked Questions About Synopsys' Financials

When does Synopsys's financial year end?

According to the most recent income statement we have on file, Synopsys' fiscal year ends in October. Their fiscal year 2024 ended on October 31, 2024.

How has Synopsys' net income changed over the last 9 years?

Synopsys' net income appears to be on an upward trend, with a most recent value of $2.24 billion in 2024, rising from $225.93 million in 2015. The previous period was $1.22 billion in 2023.

What is Synopsys's operating income?

Synopsys's total operating income in 2024 was $1.36 billion, based on the following breakdown:

Total Gross Profit: $4.88 billion
Total Operating Expenses: $3.53 billion

How has Synopsys revenue changed over the last 9 years?

Over the last 9 years, Synopsys' total revenue changed from $2.24 billion in 2015 to $6.13 billion in 2024, a change of 173.3%.

How much debt does Synopsys have?

Synopsys' total liabilities were at $4.05 billion at the end of 2024, a 2.4% decrease from 2023, and a 111.9% increase since 2015.

How much cash does Synopsys have?

In the past 9 years, Synopsys' cash and equivalents has ranged from $723.12 million in 2018 to $3.90 billion in 2024, and is currently $3.90 billion as of their latest financial filing in 2024.

How has Synopsys' book value per share changed over the last 9 years?

Over the last 9 years, Synopsys' book value per share changed from 20.10 in 2015 to 58.53 in 2024, a change of 191.2%.

Remove Ads

Related Companies

This page (NASDAQ:SNPS) was last updated on 4/14/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Synopsys (SNPS) Financials

Frequently Asked Questions About Synopsys' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Synopsys (SNPS) Financials

Annual Income Statements for Synopsys

Quarterly Income Statements for Synopsys

Annual Cash Flow Statements for Synopsys

Quarterly Cash Flow Statements for Synopsys

Annual Balance Sheets for Synopsys

Quarterly Balance Sheets for Synopsys

Annual Metrics and Ratios for Synopsys

Quarterly Metrics and Ratios for Synopsys

Frequently Asked Questions About Synopsys' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools