PTC Announces Q4 and FY’13 Results; Provides Q1 and FY’14 Outlook

Important Information About Non-GAAP References

PTC provides non-GAAP supplemental information to its financial results. Non-GAAP revenue, operating expenses, margin and EPS exclude the effect of purchase accounting on the fair value of acquired deferred revenue of Servigistics, Inc. and MKS, Inc., stock-based compensation expense, amortization of acquired intangible assets, restructuring charges, acquisition-related expenses and gains, certain foreign currency transaction losses, certain litigation gains, and the related tax effects of the preceding items and 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 fiscal 2014 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 or adopt 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 growth rates 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 we may be unable to improve services margins as we expect, the possibility that we may be unable to improve sales productivity as we expect, the possibility that our CAD and SLM businesses may not continue to expand, the possibility that resource constraints and personnel reductions could adversely affect our revenue, and the possibility that remedial actions relating to our previously announced investigation in China will 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 PTC Inc. 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 Twelve Months Ended
September 30, September 30, September 30, September 30,
2013 2012 2013 2012
 
Revenue:
License $ 105,432 $ 100,698 $ 344,209 $ 348,394
Service 72,269 69,138 294,653 295,342
Support   167,144     155,459     654,679     611,943  
Total revenue   344,845     325,295     1,293,541     1,255,679  
 
Cost of revenue:
Cost of license revenue (1) 8,270 7,478 33,004 30,595
Cost of service revenue (1) 62,871 61,978 258,954 265,483
Cost of support revenue (1)   20,388     18,383     81,081     76,050  
Total cost of revenue   91,529     87,839     373,039     372,128  
 
Gross margin   253,316     237,456     920,502     883,551  
 
Operating expenses:
Sales and marketing (1) 90,734 94,350 360,640 377,796
Research and development (1) 55,127 52,131 221,918 214,960
General and administrative (1) 33,910 28,511 131,937 117,468
Amortization of acquired intangible assets 6,691 4,859 26,486 20,303
Restructuring charges   17,848     -     52,197     24,928  
Total operating expenses   204,310     179,851     793,178     755,455  
 
Operating income 49,006 57,605 127,324 128,096
Other income (expense), net   (599 )   (1,446 )   (1,090 )   (7,360 )
Income before income taxes 48,407 56,159 126,234 120,736
(Benefit) provision for income taxes   (8,059 )   140,144     (17,535 )   156,134  
Net income (loss) $ 56,466   $ (83,985 ) $ 143,769   $ (35,398 )
 
Earnings (loss) per share:
Basic $ 0.47 $ (0.71 ) $ 1.20 $ (0.30 )
Weighted average shares outstanding 119,020 119,048 119,473 118,705
 
Diluted $ 0.47 $ (0.71 ) $ 1.19 $ (0.30 )
Weighted average shares outstanding 121,267 119,048 121,240 118,705
 
 
 
(1) The amounts in the tables above include stock-based compensation as follows:
 
Three Months Ended Twelve Months Ended
September 30, September 30, September 30, September 30,
2013 2012 2013 2012
Cost of license revenue $ 4 $ 6 $ 21 $ 22
Cost of service revenue 1,730 1,447 6,134 5,682
Cost of support revenue 941 735 3,324 3,234
Sales and marketing 3,340 3,441 11,326 13,809
Research and development 2,115 2,086 8,590 8,761
General and administrative   5,777     4,185     19,392     19,797  
Total stock-based compensation $ 13,907   $ 11,900   $ 48,787   $ 51,305  
 

PTC Inc.

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED)

(in thousands, except per share data)

           
Three Months Ended Twelve Months Ended
September 30,   September 30, September 30,   September 30,
2013   2012 2013   2012
 
GAAP revenue $ 344,845 $ 325,295 $ 1,293,541 $ 1,255,679
Fair value of acquired company's
deferred maintenance revenue   287     -     3,035     2,485  
Non-GAAP revenue $ 345,132   $ 325,295   $ 1,296,576   $ 1,258,164  
 
GAAP gross margin $ 253,316 $ 237,456 $ 920,502 $ 883,551
Fair value of acquired company's
deferred maintenance revenue 287 - 3,035 2,485
Stock-based compensation 2,675 2,188 9,479 8,938
Amortization of acquired intangible assets
included in cost of revenue   4,721     3,852     18,586     15,819  
Non-GAAP gross margin $ 260,999   $ 243,496   $ 951,602   $ 910,793  
 
GAAP operating income $ 49,006 $ 57,605 $ 127,324 $ 128,096
Fair value of acquired company's
deferred maintenance revenue 287 - 3,035 2,485
Stock-based compensation 13,907 11,900 48,787 51,305
Amortization of acquired intangible assets
included in cost of revenue 4,721 3,852 18,586 15,819
Amortization of acquired intangible assets 6,691 4,859 26,486 20,303
Acquisition-related charges included in
general and administrative expenses 2,246 1,321 9,855 3,833
Restructuring charges   17,848     -     52,197     24,928  
Non-GAAP operating income (2) $ 94,706   $ 79,537   $ 286,270   $ 246,769  
 
GAAP net income (loss) $ 56,466 $ (83,985 ) $ 143,769 $ (35,398 )
Fair value of acquired company's
deferred maintenance revenue 287 - 3,035 2,485
Stock-based compensation 13,907 11,900 48,787 51,305
Amortization of acquired intangible assets
included in cost of revenue 4,721 3,852 18,586 15,819
Amortization of acquired intangible assets 6,691 4,859 26,486 20,303
Acquisition-related charges included in
general and administrative expenses 2,246 1,321 9,855 3,833
Restructuring charges 17,848 - 52,197 24,928
Non-operating one-time (gains) losses (3) (594 ) - (5,717 ) 761
Income tax adjustments (4)   (29,990 )   122,255     (77,834 )   98,827  
Non-GAAP net income $ 71,582   $ 60,202   $ 219,164   $ 182,863  
 
GAAP diluted earnings (loss) per share $ 0.47 $ (0.71 ) $ 1.19 $ (0.30 )
Fair value of deferred maintenance revenue - - 0.03 0.02
Stock-based compensation 0.11 0.10 0.40 0.42
Amortization of acquired intangibles 0.09 0.07 0.37 0.30
Acquisition-related charges 0.02 0.01 0.08 0.03
Restructuring charges 0.15 - 0.43 0.21
Non-operating one-time (gains) losses (3) - - (0.05 ) 0.01
Income tax adjustments (4)   (0.25 )   1.01     (0.64 )   0.82  
Non-GAAP diluted earnings per share $ 0.59   $ 0.50   $ 1.81   $ 1.51  
 
GAAP diluted weighted average shares outstanding 121,267 119,048 121,240 118,705
Dilutive effect of stock based compensation plans   -     2,227     -     2,293  
Non-GAAP diluted weighted average shares outstanding   121,267     121,275     121,240     120,998  
 
(2) Operating margin impact of non-GAAP adjustments:
Three Months Ended Twelve Months Ended
September 30, September 30, September 30, September 30,
2013 2012 2013 2012
GAAP operating margin 14.2 % 17.7 % 9.8 % 10.2 %
Fair value of deferred maintenance revenue 0.1 % 0.0 % 0.2 % 0.2 %
Stock-based compensation 4.0 % 3.7 % 3.8 % 4.1 %
Amortization of acquired intangibles 3.3 % 2.7 % 3.5 % 2.9 %
Acquisition-related charges 0.7 % 0.4 % 0.8 % 0.3 %
Restructuring charges   5.2 %   0.0 %   4.0 %   2.0 %
Non-GAAP operating margin   27.4 %   24.5 %   22.1 %   19.6 %
 
(3) The fourth quarter of 2013 includes a gain on investment of $0.6 million, and the third quarter of 2013 includes a legal settlement gain of $5.1 million, which are both 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, which is excluded from non-GAAP net income.
 
(4) Reflects the tax effects of non-GAAP adjustments for the three and twelve months ended September 30, 2013 and September 30, 2012, which are calculated by applying the applicable tax rate by jurisdiction to the non-GAAP adjustments listed above, as well as any discrete tax items. 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 $0.2 million and $20.3 million is included for the three and twelve months ended September 30, 2013, respectively. In the three and twelve months ended September 30, 2013, the non-GAAP tax provision excludes the non-cash benefit related to the reversal of a portion of the valuation allowance in the U.S. of $7.9 million relating to the release of a valuation allowance as a result of the pension gain (decrease in unrecognized actuarial loss) recorded in accumulated other comprehensive income, a $4.1 million benefit related to the release of a portion of the valuation allowance as a result of deferred tax liabilities established in accounting for acquisitions completed in the fourth quarter and a $2.6 million benefit relating to a tax audit in a foreign jurisdiction of an acquired company. The twelve months ended September 30, 2013 non-GAAP tax provision also excludes a non-cash tax benefit of $32.6 million related to the release of deferred tax liabilities established for the Servigistics acquisition recorded in the first quarter and tax benefits of $3.2 million relating to the final resolution of a long standing tax litigation and completion of an international jurisdiction tax audit recorded in the second quarter. The three and twelve months ended September 30, 2012 non-GAAP tax provision excludes a non-cash charge, net, of $124.5 million to establish a valuation allowance against our U.S. net deferred tax assets and $5.4 million, net primarily related to foreign tax credits which would be fully realized on a non-GAAP basis recorded in the fourth quarter of 2012; $3.3 million primarily related to acquired legal entity integration activities recorded in the third quarter of 2012; and $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 of 2012.
 
PTC Inc.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
       
 
September 30, September 30,
2013 2012
 
ASSETS
 
Cash and cash equivalents $ 241,913 $ 489,543
Accounts receivable, net 229,106 217,370
Property and equipment, net 64,652 63,466
Goodwill and acquired intangible assets, net 1,042,216 796,232
Other assets 238,386 225,023
   
Total assets $ 1,816,273 $ 1,791,634
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
Deferred revenue $ 336,913 $ 327,529
Borrowings under credit facility 258,125 370,000
Other liabilities 294,755 296,846
Stockholders' equity 926,480 797,259
   
Total liabilities and stockholders' equity $ 1,816,273 $ 1,791,634
 
PTC Inc.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
               
 
Three Months Ended Twelve Months Ended
September 30, September 30, September 30, September 30,
2013 2012 2013 2012
 
Cash flows from operating activities:
Net income (loss) $ 56,466 $ (83,985 ) $ 143,769 $ (35,398 )
Stock-based compensation 13,907 11,900 48,787 51,305
Depreciation and amortization 19,119 16,319 76,551 66,471
Accounts receivable (18,566 ) (9,473 ) 17,308 32,309
Accounts payable and accruals (5) 14,732 (1,281 ) 6,208 (7,573 )
Deferred revenue (36,224 ) (37,866 ) 6,727 14,362
Income taxes (14,576 ) 128,872 (54,925 ) 100,761
Excess tax benefits from stock-based awards (163 ) (871 ) (334 ) (1,324 )
Other   8,966     (2,684 )   (19,408 )   (2,938 )
Net cash provided by operating activities (6) 43,661 20,931 224,683 217,975
 
Capital expenditures (10,200 ) (8,907 ) (29,328 ) (31,413 )
Acquisitions of businesses, net of cash acquired (7) (25,026 ) 950 (245,843 ) (220 )
Proceeds (payments) on debt, net (10,000 ) 230,000 (111,875 ) 170,000
Proceeds from issuance of common stock 1,472 5,895 4,884 21,210
Payments of withholding taxes in connection with
vesting of stock-based awards (22 ) (74 ) (14,996 ) (20,967 )
Repurchases of common stock (19,959 ) - (74,871 ) (34,953 )
Excess tax benefits from stock-based awards 163 871 334 1,324
Other financing and investing activities 721 (1,951 ) 721 (1,951 )
Foreign exchange impact on cash   4,072     3,781     (1,339 )   660  
 
Net change in cash and cash equivalents (15,118 ) 251,496 (247,630 ) 321,665
Cash and cash equivalents, beginning of period   257,031     238,047     489,543     167,878  
Cash and cash equivalents, end of period $ 241,913   $ 489,543   $ 241,913   $ 489,543  
 
 
(5) Includes accounts payable, accrued expenses, and accrued compensation and benefits
 
(6) The three and twelve months ended September 30, 2013 and September 30, 2012 include restructuring payments of $6 million and $37 million and $5 million and $21 million, respectively.
 
(7) We completed two acqusition in the fourth quarter for $25 million, net of cash acquired. We acquired Servigistics on October 2, 2012, for approximately $221 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.
 

« Previous Page 1 | 2 | 3 | 4  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise