PTC
(Nasdaq: PMTC) today reported results for its third fiscal quarter ended
June 29, 2013.
Highlights
-
Q3 Results:
-
Non-GAAP revenue of $316 million, up 1% year over year (up 4% on a
constant currency basis)
-
Non-GAAP EPS of $0.45, up 22% year over year (up 30% on a constant
currency basis)
-
Q3 revenue contribution from Servigistics (acquired on October 2,
2012) was $23 million on a non-GAAP basis and $22 million on a
GAAP basis
-
GAAP revenue of $315 million and GAAP EPS of $0.29
-
Q4 Guidance:
-
Non-GAAP revenue of $330 to $340 million and non-GAAP EPS of $0.50
to $0.55
-
License revenue of $95 to $105 million
-
GAAP revenue of $330 to $340 million and GAAP EPS of $0.32 to $0.37
-
Assumes $1.30 USD / EURO and 100 YEN / USD
-
FY’13 Targets:
-
Non-GAAP revenue of $1,280 to $1,290 million and non-GAAP EPS of
$1.72 to $1.77
-
License revenue of $335 to $345 million
-
Non-GAAP operating margin of approximately 21.5%
-
GAAP revenue of approximately $1,277 to $1,287 million and GAAP
EPS of $1.04 to $1.09; GAAP operating margin of approximately 11%
-
Revenue guidance assumes at least $90 million contribution from
Servigistics, including $3 million in non-GAAP revenue
-
Assumes $1.30 USD / EURO and 100 YEN / USD
The Q3 non-GAAP revenue and non-GAAP EPS results exclude a $0.5 million
effect of purchase accounting on the fair value of the acquired deferred
maintenance balance of Servigistics. The Q3 non-GAAP EPS results also
exclude $11.2 million of stock-based compensation expense, $11.1 million
of acquisition-related intangible asset amortization, $3.1 million of
restructuring charges, $0.9 million of acquisition-related expense, and
a $5.1 million legal settlement gain. The Q3 non-GAAP EPS results
include a tax rate of 21% and 121 million diluted shares outstanding.
Results Commentary
James Heppelmann, president and chief executive officer, commented, “PTC
delivered solid operating results, with non-GAAP EPS at the high end of
our guidance range, despite Q3 non-GAAP revenue at the low end of our
guidance range in a continuing difficult macroeconomic environment. Our
license revenue of $80 million was down 5% year over year (down 1% on a
constant currency basis). Servigistics had another solid quarter and
performed in line with our expectations. From a geographic perspective,
we had a strong quarter in the Americas and Japan, which was positively
impacted by a large transaction, partially offset by unfavorable Fx
movements, and soft results in Europe and the Pac Rim reflecting the
challenging macro environment in Europe and China.”
Heppelmann added, “While we are tempering our near-term revenue outlook,
we saw a strengthening in our pipeline, which we view as a positive sign
for the longer-term as this pipeline matures over the coming quarters.
We remain encouraged by the interest in our SLM solutions in the market,
however, the macro environment continues to weigh on our overall
business. Additionally, large deals continue to be difficult to close in
this environment. We had 33 large deals (recognized license + services
revenue of more than $1 million) in Q3’13. Consistent with recent
quarters, the mix of large deal revenue was skewed more heavily toward
Services reflecting a lower level of large license transactions. During
the quarter we recognized revenue from leading organizations such as
Dell, Elliott Group, Embraer, Fujitsu Ten Limited, Raytheon, Renault,
Steelcase, Taiwan Greenpoint, Unisys, the United States Navy, and
Vita-Mix.”
Jeff Glidden, chief financial officer, commented, “From a profitability
standpoint we had another solid quarter; we delivered $0.45 non-GAAP EPS
and achieved a 22.2% non-GAAP operating margin, exceeding our guidance
range by 70 basis points. We ended Q3 with $257 million of cash, up from
$241 million at the end of Q2’13, reflecting in part $40 million used to
repay our revolving credit facility, $20 million for stock repurchases
and $85 million in operating cash flow.” Q3 GAAP EPS was $0.29 and GAAP
operating margin was 13.7%.
Outlook Commentary
Glidden added, “For Q4’13, we are providing guidance of $330 to $340
million in non-GAAP revenue with $95 to $105 million in license revenue,
approximately $70 million in services revenue and approximately $165
million in non-GAAP support revenue. We are expecting Q4 non-GAAP EPS of
$0.50 to $0.55.” The GAAP revenue target is $330 to $340 million, the
target GAAP support revenue is $165 million, and the GAAP EPS target
range is $0.32 to $0.37.
The Q4 guidance assumes $1.30 USD / EURO, 100 YEN / USD, a non-GAAP tax
rate of 23%, a GAAP tax rate of 27% and 121 million diluted shares
outstanding. The Q4 non-GAAP guidance excludes $0.3 million of the
effect of purchase accounting on deferred maintenance revenue from
Servigistics, $13 million of stock-based compensation expense, $11
million of acquisition-related intangible asset amortization expense, $1
million of restructuring charges, their related income tax effects, as
well as any discrete tax items.
Glidden continued, “Looking to the full year FY’13, we are targeting
non-GAAP revenue of $1,280 to $1,290 million, a reduction to our
previous revenue guidance. While we are increasing our support revenue
target for the FY by approximately $5 million, we are reducing our
license revenue target by approximately $15 million given the
challenging macroeconomic environment, and we are reducing our services
revenue target by approximately $15 million primarily due to the license
revenue performance and outlook. We are also narrowing our non-GAAP EPS
guidance to $1.72 to $1.77 reflecting our vigilance on cost controls and
commitment to profitability despite a softer revenue expectation. We are
targeting license revenue of $335 to $345 million, services revenue of
approximately $292 million and non-GAAP support revenue of approximately
$655 million. We continue to target approximately 200 basis points of
non-GAAP operating margin improvement during FY’13.” We are targeting
GAAP revenue of $1,277 to $1,287 million (including GAAP support revenue
of $652 million) and GAAP EPS of $1.04 to $1.09.
The FY’13 targets assume a non-GAAP tax rate of 21%, a GAAP tax rate of
5% and 121 million diluted shares outstanding. The FY’13 non-GAAP
targets exclude approximately $35 million in restructuring charges,
$3 million of the effect of purchase accounting on acquired Servigistics
deferred revenue, $48 million of stock-based compensation expense, $45
million of acquisition-related intangible asset amortization, $8 million
of acquisition-related expenses, and a $5 million legal settlement gain,
their related income tax effects, as well as any discrete tax items.
Q3 Earnings Conference Call and Webcast
Prepared remarks for the conference call have been posted to the
investor relations section of our website. The prepared remarks will not
be read live; the call will be primarily Q&A.
What:
|
|
PTC Fiscal Q3 Conference Call and Webcast
|
|
|
|
When:
|
|
Thursday, July 25th, 2013 at 8:30am (ET)
|
|
|
|
Dial-in:
|
|
1-800-857-5592 or 1-773-799-3757
Call Leader: James Heppelmann
Passcode: PTC
|
|
|
|
Webcast:
|
|
www.ptc.com/for/investors.htm
|
|
|
|
Replay:
|
|
The audio replay of this event will be archived for public replay
until 4:00 pm (CT) on August 5th, 2013.
|
|
|
Dial-in: 866-382-4785 Passcode: 6598
|
|
|
To access the replay via webcast, please visit www.ptc.com/for/investors.htm.
|
|
|
|
Important Information About Non-GAAP References
PTC provides non-GAAP supplemental information to its financial results.
Constant currency measures are calculated by multiplying results by the
exchange rates in effect for the comparable periods in the prior year
and assumes no change in tax rates. Non-GAAP revenue, operating
expenses, margin and EPS exclude the effect of purchase accounting on
the fair value of acquired deferred revenue of MKS Inc. and
Servigistics, Inc., stock-based compensation expense, amortization of
acquired intangible assets, restructuring charges, acquisition-related
expenses, certain foreign currency transaction losses, certain
litigation gains, and the related tax effects of the preceding items and
any discrete tax items. We use these non-GAAP measures, and we believe
that they assist our investors, to make period-to-period comparisons of
our operational performance because they provide a view of our operating
results without items that are not, in our view, indicative of our core
operating results. We believe that these non-GAAP measures help
illustrate underlying trends in our business, and we use the measures to
establish budgets and operational goals, communicated internally and
externally, for managing our business and evaluating our performance. We
believe that providing non-GAAP measures affords investors a view of our
operating results that may be more easily compared to the results of
peer companies. In addition, compensation of our executives is based in
part on the performance of our business based on these non-GAAP
measures. However, non-GAAP information should not be construed as an
alternative to GAAP information as the items excluded from the non-GAAP
measures often have a material impact on PTC’s financial results.
Management uses, and investors should consider, non-GAAP measures in
conjunction with our GAAP results.
Forward-Looking Statements
Statements in this press release that are not historic facts, including
statements about our fourth quarter and fiscal 2013 and other future
financial and growth expectations and anticipated tax rates, are
forward-looking statements that involve risks and uncertainties that
could cause actual results to differ materially from those projected.
These risks include the possibility that the macroeconomic climate may
not improve or may deteriorate, the possibility that customers may not
purchase our solutions when or at the rates we expect and that our
pipeline deals may not convert as we expect, the possibility the foreign
currency exchange rates may vary from our expectations and thereby
affect our reported revenue and expense, the possibility that we may not
achieve the license, services or support revenue that we expect, which
could result in a different mix of revenue between license, service and
support and could impact our EPS results, the possibility that our
expanded SLM solutions, including Servigistics, may not generate the
revenue we expect, the possibility that our restructurings and cost
containment measures may not generate the operating margin improvements
we expect and could adversely affect our revenue, the possibility that
we will be unable to achieve planned services margins and operating
margin improvements, the possibility that we may be unable to achieve
our profitability targets with lower license revenue or without
additional restructuring or cost containment measures, the possibility
that remedial actions relating to our previously announced investigation
in China could have a material impact on our operations in China and
that fines and penalties may be assessed against us in connection with
this matter. In addition, our assumptions concerning our future GAAP and
non-GAAP effective income tax rates are based on estimates and other
factors that could change, including the geographic mix of our revenue,
expenses and profits and loans and cash repatriations from foreign
subsidiaries. Other risks and uncertainties that could cause actual
results to differ materially from those projected are detailed from time
to time in reports we file with the Securities and Exchange Commission,
including our Annual Report on Form 10-K and our Quarterly Reports on
Form 10-Q.
PTC, the PTC logo, and all other PTC product names and logos are
trademarks or registered trademarks of Parametric Technology Corporation
or its subsidiaries in the United States and in other countries. All
other companies referenced herein are trademarks or registered
trademarks of their respective holders.
About PTC
PTC
(Nasdaq: PMTC) enables manufacturers to achieve sustained product and
service advantage. The company’s technology solutions help customers
transform the way they create and service products across the entire
product lifecycle – from conception and design to sourcing and service.
Founded in 1985, PTC employs nearly 6,000 professionals serving more
than 27,000 businesses in rapidly-evolving, globally distributed
manufacturing industries worldwide. Get more information at www.ptc.com.
|
PTC Inc.
|
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
June 29,
|
|
June 30,
|
|
June 29,
|
|
June 30,
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
License
|
|
$
|
79,902
|
|
$
|
83,829
|
|
|
$
|
238,777
|
|
|
$
|
247,696
|
|
|
Service
|
|
|
72,540
|
|
|
74,771
|
|
|
|
222,384
|
|
|
|
226,204
|
|
|
Support
|
|
|
162,554
|
|
|
152,383
|
|
|
|
487,535
|
|
|
|
456,484
|
|
Total revenue
|
|
|
314,996
|
|
|
310,983
|
|
|
|
948,696
|
|
|
|
930,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
Cost of license revenue (1) |
|
|
8,431
|
|
|
7,634
|
|
|
|
24,734
|
|
|
|
23,117
|
|
|
Cost of service revenue (1) |
|
|
62,941
|
|
|
65,689
|
|
|
|
196,083
|
|
|
|
203,505
|
|
|
Cost of support revenue (1) |
|
|
19,796
|
|
|
19,531
|
|
|
|
60,693
|
|
|
|
57,667
|
|
Total cost of revenue
|
|
|
91,168
|
|
|
92,854
|
|
|
|
281,510
|
|
|
|
284,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
223,828
|
|
|
218,129
|
|
|
|
667,186
|
|
|
|
646,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Sales and marketing (1) |
|
|
88,298
|
|
|
94,706
|
|
|
|
269,906
|
|
|
|
283,446
|
|
|
Research and development (1) |
|
|
53,834
|
|
|
53,260
|
|
|
|
166,791
|
|
|
|
162,829
|
|
|
General and administrative (1) |
|
|
28,812
|
|
|
29,851
|
|
|
|
98,027
|
|
|
|
88,957
|
|
|
Amortization of acquired intangible assets
|
|
|
6,532
|
|
|
5,103
|
|
|
|
19,795
|
|
|
|
15,444
|
|
|
Restructuring charges
|
|
|
3,137
|
|
|
4,126
|
|
|
|
34,349
|
|
|
|
24,928
|
|
Total operating expenses
|
|
|
180,613
|
|
|
187,046
|
|
|
|
588,868
|
|
|
|
575,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
43,215
|
|
|
31,083
|
|
|
|
78,318
|
|
|
|
70,491
|
|
|
Other income (expense), net
|
|
|
3,181
|
|
|
(304
|
)
|
|
|
(491
|
)
|
|
|
(5,914
|
)
|
Income before income taxes
|
|
|
46,396
|
|
|
30,779
|
|
|
|
77,827
|
|
|
|
64,577
|
|
|
(Benefit) provision for income taxes
|
|
|
11,941
|
|
|
7,884
|
|
|
|
(9,476
|
)
|
|
|
15,990
|
|
Net income
|
|
$
|
34,455
|
|
$
|
22,895
|
|
|
$
|
87,303
|
|
|
$
|
48,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.29
|
|
$
|
0.19
|
|
|
$
|
0.73
|
|
|
$
|
0.41
|
|
|
|
|
Weighted average shares outstanding
|
|
|
119,440
|
|
|
119,042
|
|
|
|
119,628
|
|
|
|
118,584
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
$
|
0.29
|
|
$
|
0.19
|
|
|
$
|
0.72
|
|
|
$
|
0.40
|
|
|
|
|
Weighted average shares outstanding
|
|
|
120,828
|
|
|
120,728
|
|
|
|
121,234
|
|
|
|
120,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The amounts in the tables above include stock-based compensation as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
June 29,
|
|
June 30,
|
|
June 29,
|
|
June 30,
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
Cost of license revenue
|
|
$
|
4
|
|
$
|
4
|
|
|
$
|
17
|
|
|
$
|
16
|
|
|
Cost of service revenue
|
|
|
1,372
|
|
|
1,314
|
|
|
|
4,404
|
|
|
|
4,235
|
|
|
Cost of support revenue
|
|
|
722
|
|
|
736
|
|
|
|
2,383
|
|
|
|
2,499
|
|
|
Sales and marketing
|
|
|
2,693
|
|
|
3,334
|
|
|
|
7,986
|
|
|
|
10,368
|
|
|
Research and development
|
|
|
2,139
|
|
|
1,886
|
|
|
|
6,475
|
|
|
|
6,675
|
|
|
General and administrative
|
|
|
4,247
|
|
|
6,057
|
|
|
|
13,615
|
|
|
|
15,612
|
|
|
|
|
Total stock-based compensation
|
|
$
|
11,177
|
|
$
|
13,331
|
|
|
$
|
34,880
|
|
|
$
|
39,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PTC Inc.
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED)
|
(in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
June 29,
|
|
June 30,
|
|
June 29,
|
|
June 30,
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
$
|
314,996
|
|
|
$
|
310,983
|
|
|
$
|
948,696
|
|
|
$
|
930,384
|
|
|
Fair value of acquired company's
|
|
|
|
|
|
|
|
|
|
|
|
deferred maintenance revenue
|
|
|
534
|
|
|
|
227
|
|
|
|
2,748
|
|
|
|
2,485
|
|
Non-GAAP revenue
|
|
$
|
315,530
|
|
|
$
|
311,210
|
|
|
$
|
951,444
|
|
|
$
|
932,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin
|
|
$
|
223,828
|
|
|
$
|
218,129
|
|
|
$
|
667,186
|
|
|
$
|
646,095
|
|
|
Fair value of acquired company's
|
|
|
|
|
|
|
|
|
|
|
|
deferred maintenance revenue
|
|
|
534
|
|
|
|
227
|
|
|
|
2,748
|
|
|
|
2,485
|
|
|
Stock-based compensation
|
|
|
2,098
|
|
|
|
2,054
|
|
|
|
6,804
|
|
|
|
6,750
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
included in cost of license revenue
|
|
|
4,598
|
|
|
|
3,933
|
|
|
|
13,865
|
|
|
|
11,967
|
|
Non-GAAP gross margin
|
|
$
|
231,058
|
|
|
$
|
224,343
|
|
|
$
|
690,603
|
|
|
$
|
667,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
43,215
|
|
|
$
|
31,083
|
|
|
$
|
78,318
|
|
|
$
|
70,491
|
|
|
Fair value of acquired company's
|
|
|
|
|
|
|
|
|
|
|
|
deferred maintenance revenue
|
|
|
534
|
|
|
|
227
|
|
|
|
2,748
|
|
|
|
2,485
|
|
|
Stock-based compensation
|
|
|
11,177
|
|
|
|
13,331
|
|
|
|
34,880
|
|
|
|
39,405
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
included in cost of license revenue
|
|
|
4,598
|
|
|
|
3,933
|
|
|
|
13,865
|
|
|
|
11,967
|
|
|
Amortization of acquired intangible assets
|
|
|
6,532
|
|
|
|
5,103
|
|
|
|
19,795
|
|
|
|
15,444
|
|
|
Acquisition-related charges included in
|
|
|
|
|
|
|
|
|
|
|
|
general and administrative expenses
|
|
|
900
|
|
|
|
-
|
|
|
|
7,609
|
|
|
|
2,512
|
|
|
Restructuring charges
|
|
|
3,137
|
|
|
|
4,126
|
|
|
|
34,349
|
|
|
|
24,928
|
|
Non-GAAP operating income (2) |
|
$
|
70,093
|
|
|
$
|
57,803
|
|
|
$
|
191,564
|
|
|
$
|
167,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
34,455
|
|
|
$
|
22,895
|
|
|
$
|
87,303
|
|
|
$
|
48,587
|
|
|
Fair value of acquired company's
|
|
|
|
|
|
|
|
|
|
|
|
deferred maintenance revenue
|
|
|
534
|
|
|
|
227
|
|
|
|
2,748
|
|
|
|
2,485
|
|
|
Stock-based compensation
|
|
|
11,177
|
|
|
|
13,331
|
|
|
|
34,880
|
|
|
|
39,405
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
included in cost of license revenue
|
|
|
4,598
|
|
|
|
3,933
|
|
|
|
13,865
|
|
|
|
11,967
|
|
|
Amortization of acquired intangible assets
|
|
|
6,532
|
|
|
|
5,103
|
|
|
|
19,795
|
|
|
|
15,444
|
|
|
Acquisition-related charges included in
|
|
|
|
|
|
|
|
|
|
|
|
general and administrative expenses
|
|
|
900
|
|
|
|
-
|
|
|
|
7,609
|
|
|
|
2,512
|
|
|
Restructuring charges
|
|
|
3,137
|
|
|
|
4,126
|
|
|
|
34,349
|
|
|
|
24,928
|
|
|
Non-operating one-time (gains) losses (3) |
|
|
(5,123
|
)
|
|
|
-
|
|
|
|
(5,123
|
)
|
|
|
761
|
|
|
Income tax adjustments (4) |
|
|
(2,303
|
)
|
|
|
(5,338
|
)
|
|
|
(47,844
|
)
|
|
|
(23,428
|
)
|
Non-GAAP net income
|
|
$
|
53,907
|
|
|
$
|
44,277
|
|
|
$
|
147,582
|
|
|
$
|
122,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share
|
|
$
|
0.29
|
|
|
$
|
0.19
|
|
|
$
|
0.72
|
|
|
$
|
0.40
|
|
|
Fair value of deferred maintenance revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
Stock-based compensation
|
|
|
0.09
|
|
|
|
0.11
|
|
|
|
0.29
|
|
|
|
0.33
|
|
|
Amortization of acquired intangibles
|
|
|
0.09
|
|
|
|
0.07
|
|
|
|
0.28
|
|
|
|
0.23
|
|
|
Acquisition-related charges
|
|
|
0.01
|
|
|
|
-
|
|
|
|
0.06
|
|
|
|
0.02
|
|
|
Restructuring charges
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.28
|
|
|
|
0.21
|
|
|
Non-operating one-time (gains) losses (3) |
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
(0.04
|
)
|
|
|
0.01
|
|
|
Income tax adjustments (4) |
|
|
(0.02
|
)
|
|
|
(0.04
|
)
|
|
|
(0.39
|
)
|
|
|
(0.19
|
)
|
Non-GAAP diluted earnings per share
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
$
|
1.22
|
|
|
$
|
1.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Operating margin impact of non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
June 29,
|
|
June 30,
|
|
June 29,
|
|
June 30,
|
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
GAAP operating margin
|
|
|
13.7
|
%
|
|
|
10.0
|
%
|
|
|
8.3
|
%
|
|
|
7.6
|
%
|
|
|
|
Fair value of deferred maintenance revenue
|
|
|
0.2
|
%
|
|
|
0.1
|
%
|
|
|
0.3
|
%
|
|
|
0.3
|
%
|
|
|
|
Stock-based compensation
|
|
|
3.5
|
%
|
|
|
4.3
|
%
|
|
|
3.7
|
%
|
|
|
4.2
|
%
|
|
|
|
Amortization of acquired intangibles
|
|
|
3.5
|
%
|
|
|
2.9
|
%
|
|
|
3.5
|
%
|
|
|
2.9
|
%
|
|
|
|
Acquisition-related charges
|
|
|
0.3
|
%
|
|
|
0.0
|
%
|
|
|
0.8
|
%
|
|
|
0.3
|
%
|
|
|
|
Restructuring charges
|
|
|
1.0
|
%
|
|
|
1.3
|
%
|
|
|
3.6
|
%
|
|
|
2.7
|
%
|
|
Non-GAAP operating margin
|
|
|
22.2
|
%
|
|
|
18.6
|
%
|
|
|
20.1
|
%
|
|
|
17.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) The third quarter of 2013 includes a legal settlement gain of $5.1
million, which is excluded from non-GAAP net income. In the first
quarter of 2012 we recorded $0.8 million of foreign currency transaction
losses related to legal entity mergers completed during the quarter.
(4) Reflects the tax effects of non-GAAP adjustments for the three and
nine months ended June 29, 2013 and June 30, 2012, which are calculated
by applying the applicable tax rate by jurisdiction to the non-GAAP
adjustments listed above, as well as any one-time non-cash GAAP charges.
In the fourth quarter of 2012, a valuation allowance was established
against our U.S. net deferred tax assets. As the U.S. is profitable on a
non-GAAP basis, the 2013 non-GAAP tax provision is being calculated
assuming there is no U.S. valuation allowance and, as a result, an
income tax benefit of $7.6 million and $17.9 million is included for the
three and nine months ended June 29, 2013. The nine months ended June
29, 2013 non-GAAP tax provision excludes tax benefits of $3.2 million
relating to final resolution of a long standing tax litigation and
completion of an international jurisdiction tax audit recorded in the
second quarter and a one-time non-cash tax benefit of $32.6 million
related to the release of a portion of the valuation allowance as a
result of deferred tax liabilities established in accounting for the
acquisition of Servigistics recorded in the first quarter. The three and
nine months ended June 30, 2012 non-GAAP tax provision exclude a
one-time non-cash charge, net, of $3.3 million primarily related to
acquired legal entity integration activities recorded in the third
quarter. In addition, the nine months ended June 30, 2012 excludes a
one-time non-cash charge of $1.4 million related to the impact from a
reduction in the statutory tax rate in Japan on deferred tax assets from
a litigation settlement recorded in the first quarter.
|
PTC Inc.
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
June 29,
|
|
September 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
257,031
|
|
$
|
489,543
|
Accounts receivable, net
|
|
|
200,883
|
|
|
217,370
|
Property and equipment, net
|
|
|
61,482
|
|
|
63,466
|
Goodwill and acquired intangible assets, net
|
|
|
1,013,581
|
|
|
796,232
|
Other assets
|
|
|
223,800
|
|
|
225,023
|
|
|
|
|
|
Total assets
|
|
$
|
1,756,777
|
|
$
|
1,791,634
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
$
|
328,590
|
|
$
|
327,529
|
Borrowings under credit facility
|
|
|
268,125
|
|
|
370,000
|
Other liabilities
|
|
|
309,357
|
|
|
296,846
|
Stockholders' equity
|
|
|
850,705
|
|
|
797,259
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
1,756,777
|
|
$
|
1,791,634
|
|
|
|
|
|
PTC Inc.
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
June 29,
|
|
June 30,
|
|
June 29,
|
|
June 30,
|
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
34,455
|
|
|
$
|
22,895
|
|
|
$
|
87,303
|
|
|
$
|
48,587
|
|
|
|
Stock-based compensation
|
|
|
11,177
|
|
|
|
13,331
|
|
|
|
34,880
|
|
|
|
39,405
|
|
|
|
Depreciation and amortization
|
|
|
18,568
|
|
|
|
16,867
|
|
|
|
57,432
|
|
|
|
50,152
|
|
|
|
Accounts receivable
|
|
|
13,689
|
|
|
|
3,084
|
|
|
|
35,874
|
|
|
|
41,782
|
|
|
|
Accounts payable and accruals (5) |
|
|
16,218
|
|
|
|
7,576
|
|
|
|
(8,524
|
)
|
|
|
(6,292
|
)
|
|
|
Deferred revenue
|
|
|
12,108
|
|
|
|
18,746
|
|
|
|
42,951
|
|
|
|
52,228
|
|
|
|
Income taxes
|
|
|
204
|
|
|
|
(16,210
|
)
|
|
|
(40,349
|
)
|
|
|
(28,111
|
)
|
|
|
Excess tax benefits from stock-based awards
|
|
|
(32
|
)
|
|
|
-
|
|
|
|
(171
|
)
|
|
|
(453
|
)
|
|
|
Other
|
|
|
(21,797
|
)
|
|
|
(2,279
|
)
|
|
|
(28,374
|
)
|
|
|
(254
|
)
|
Net cash provided by operating activities (6) |
|
|
84,590
|
|
|
|
64,010
|
|
|
|
181,022
|
|
|
|
197,044
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(6,702
|
)
|
|
|
(5,882
|
)
|
|
|
(19,128
|
)
|
|
|
(22,506
|
)
|
Acquisitions of businesses, net of cash acquired (7) |
|
|
1,606
|
|
|
|
-
|
|
|
|
(220,817
|
)
|
|
|
(1,170
|
)
|
Proceeds (payments) on debt, net
|
|
|
(40,000
|
)
|
|
|
(20,000
|
)
|
|
|
(101,875
|
)
|
|
|
(60,000
|
)
|
Proceeds from issuance of common stock
|
|
|
538
|
|
|
|
1,192
|
|
|
|
3,412
|
|
|
|
15,315
|
|
Payments of withholding taxes in connection with
|
|
|
|
|
|
|
|
|
|
|
vesting of stock-based awards
|
|
|
(2,083
|
)
|
|
|
(1,428
|
)
|
|
|
(14,974
|
)
|
|
|
(20,893
|
)
|
Repurchases of common stock
|
|
|
(19,965
|
)
|
|
|
(19,970
|
)
|
|
|
(54,912
|
)
|
|
|
(34,953
|
)
|
Excess tax benefits from stock-based awards
|
|
|
32
|
|
|
|
-
|
|
|
|
171
|
|
|
|
453
|
|
Foreign exchange impact on cash
|
|
|
(1,794
|
)
|
|
|
(3,982
|
)
|
|
|
(5,411
|
)
|
|
|
(3,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
16,222
|
|
|
|
13,940
|
|
|
|
(232,512
|
)
|
|
|
70,169
|
|
Cash and cash equivalents, beginning of period
|
|
|
240,809
|
|
|
|
224,107
|
|
|
|
489,543
|
|
|
|
167,878
|
|
Cash and cash equivalents, end of period
|
|
$
|
257,031
|
|
|
$
|
238,047
|
|
|
$
|
257,031
|
|
|
$
|
238,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) Includes accounts payable, accrued expenses, and accrued
compensation and benefits
(6) The three and nine months ended June 29, 2013 and June 30, 2012
include restructuring payments of $16 million and $31 million and $6
million and $15 million, respectively.
(7) We acquired Servigistics on October 2, 2012, for $222.4 million (net
of cash acquired) which was funded with $230 million in borrowings under
our revolving credit facility. We borrowed the funds in the fourth
quarter of 2012 in contemplation of the acquisition closing.
Copyright Business Wire 2013