Condensed Consolidated Statements of Cash Flows (In thousands; unaudited) |
||||||||
Three Months Ended | ||||||||
November 27,
2015 |
November 28,
2014 |
|||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 222,705 | $ | 88,136 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation, amortization and accretion | 86,359 | 78,147 | ||||||
Stock-based compensation expense | 81,022 | 84,950 | ||||||
Gain on sale of property | (21,415 | ) | — | |||||
Unrealized investment gains, net | (662 | ) | (121 | ) | ||||
Changes in deferred revenue | 179,265 | 158,712 | ||||||
Changes in other operating assets and liabilities | (92,759 | ) | (10,071 | ) | ||||
Net cash provided by operating activities | 454,515 | 399,753 | ||||||
Cash flows from investing activities: | ||||||||
Purchases, sales and maturities of short-term investments, net | (277,566 | ) | (8,474 | ) | ||||
Purchases of property and equipment | (64,676 | ) | (36,775 | ) | ||||
Proceeds from the sale of property | 57,779 | — | ||||||
Purchases and sales of long-term investments, intangibles and other assets, net | (1,524 | ) | (2,908 | ) | ||||
Acquisitions, net of cash | — | (29,802 | ) | |||||
Net cash used for investing activities | (285,987 | ) | (77,959 | ) | ||||
Cash flows from financing activities: | ||||||||
Purchases of treasury stock | (125,000 | ) | (125,000 | ) | ||||
Proceeds from reissuance of treasury stock, net | 42 | 3,618 | ||||||
Repayment of debt and capital lease obligations | — | (3,253 | ) | |||||
Excess tax benefits from stock-based compensation | 9,808 | 21,282 | ||||||
Net cash used for financing activities | (115,150 | ) | (103,353 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (6,110 | ) | (4,370 | ) | ||||
Net increase in cash and cash equivalents | 47,268 | 214,071 | ||||||
Cash and cash equivalents at beginning of period | 829,292 | 903,329 | ||||||
Cash and cash equivalents at end of period | $ | 876,560 | $ | 1,117,400 | ||||
Non-GAAP Results (In thousands, except per share data)
The following tables show Adobe's GAAP results reconciled to non-GAAP results included in this release. |
||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
November 27,
2015 |
November 28,
2014 |
August 28,
2015 |
November 27,
2015 |
November 28,
2014 |
||||||||||||||||
Operating income: | ||||||||||||||||||||
GAAP operating income | $ | 290,434 | $ | 124,505 | $ | 246,019 | $ | 903,095 | $ | 412,685 | ||||||||||
Stock-based and deferred compensation expense | 81,705 | 85,025 | 84,371 | 338,047 | 335,856 | |||||||||||||||
Restructuring and other charges | 521 | 19,385 | (751 | ) | 1,559 | 19,883 | ||||||||||||||
Amortization of purchased intangibles | 37,678 | 31,331 | 41,041 | 152,590 | 127,000 | |||||||||||||||
Loss contingency (reversal) | — | — | (10,000 | ) | (10,000 | ) | 10,000 | |||||||||||||
Non-GAAP operating income | $ | 410,338 | $ | 260,246 | $ | 360,680 | $ | 1,385,291 | $ | 905,424 | ||||||||||
Net income: | ||||||||||||||||||||
GAAP net income | $ | 222,705 | $ | 88,136 | $ | 174,465 | $ | 629,551 | $ | 268,395 | ||||||||||
Stock-based and deferred compensation expense | 81,705 | 85,025 | 84,371 | 338,047 | 335,856 | |||||||||||||||
Restructuring and other charges | 521 | 19,385 | (751 | ) | 1,559 | 19,883 | ||||||||||||||
Amortization of purchased intangibles | 37,678 | 31,331 | 41,041 | 152,590 | 127,000 | |||||||||||||||
Investment (gains) losses | (622 | ) | (343 | ) | 1,314 | (961 | ) | (1,156 | ) | |||||||||||
Gain on sale of property assets | (21,415 | ) | — | — | (21,415 | ) | — | |||||||||||||
Loss contingency (reversal) | — | — | (10,000 | ) | (10,000 | ) | 10,000 | |||||||||||||
Income tax adjustments | (8,674 | ) | (27,872 | ) | (15,051 | ) | (35,826 | ) | (86,140 | ) | ||||||||||
Non-GAAP net income | $ | 311,898 | $ | 195,662 | $ | 275,389 | $ | 1,053,545 | $ | 673,838 | ||||||||||
Diluted net income per share: | ||||||||||||||||||||
GAAP diluted net income per share | $ | 0.44 | $ | 0.17 | $ | 0.34 | $ | 1.24 | $ | 0.53 | ||||||||||
Stock-based and deferred compensation expense | 0.16 | 0.17 | 0.17 | 0.67 | 0.65 | |||||||||||||||
Restructuring and other charges | — | 0.04 | — | — | 0.04 | |||||||||||||||
Amortization of purchased intangibles | 0.07 | 0.06 | 0.08 | 0.30 | 0.24 | |||||||||||||||
Gain on sale of property assets | (0.04 | ) | — | — | (0.04 | ) | — | |||||||||||||
Loss contingency (reversal) | — | — | (0.02 | ) | (0.02 | ) | 0.02 | |||||||||||||
Income tax adjustments | (0.01 | ) | (0.05 | ) | (0.03 | ) | (0.07 | ) | (0.15 | ) | ||||||||||
Non-GAAP diluted net income per share | $ | 0.62 | $ | 0.39 | $ | 0.54 | $ | 2.08 | $ | 1.33 | ||||||||||
Shares used in computing diluted net income per share | 506,012 | 507,451 | 505,809 | 507,164 | 508,480 | |||||||||||||||
|
Three Months
Ended |
||
November 27,
2015 |
|||
Effective income tax rate: | |||
GAAP effective income tax rate | 25.0 | % | |
Stock-based and deferred compensation expense | (1.0 | ) | |
Amortization of purchased intangibles | (0.5 | ) | |
Income tax adjustments | (2.5 | ) | |
Non-GAAP effective income tax rate | 21.0 | % | |