PTC ANNOUNCES FOURTH FISCAL QUARTER AND FULL YEAR 2022 RESULTS

 

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,



2022



2021



2022



2021














GAAP gross margin

$

412,395



$

380,908



$

1,547,367



$

1,436,057


Stock-based compensation


4,110




5,229




22,775




19,263


Amortization of acquired intangible assets included in cost of revenue


6,568




8,125




25,578




29,769


Non-GAAP gross margin

$

423,073



$

394,262



$

1,595,720



$

1,485,089














GAAP operating income

$

146,017



$

115,137



$

447,362



$

380,748


Stock-based compensation


41,580




43,393




174,863




177,289


Amortization of acquired intangible assets


15,673




15,813




60,548




59,165


Acquisition and transaction-related charges


1,877




166




13,185




15,010


Restructuring and other charges (credits), net


(653)




1,627




36,234




2,211


Non-GAAP operating income (1)

$

204,494



$

176,136



$

732,192



$

634,423














GAAP net income

$

106,837



$

292,943



$

313,081



$

476,923


Stock-based compensation


41,580




43,393




174,863




177,289


Amortization of acquired intangible assets


15,673




15,813




60,548




59,165


Acquisition and transaction-related charges


1,877




166




13,185




15,010


Restructuring and other charges (credits), net


(653)




1,627




36,234




2,211


Non-operating charges (credits), net (2)


(3,408)




(68,829)




(1,362)




(68,829)


Income tax adjustments (3)


(11,448)




(154,546)




(55,065)




(191,611)


Non-GAAP net income

$

150,458



$

130,567



$

541,484



$

470,158














GAAP diluted earnings per share

$

0.90



$

2.46



$

2.65



$

4.03


Stock-based compensation


0.35




0.36




1.48




1.50


Amortization of acquired intangibles


0.13




0.13




0.51




0.50


Acquisition and transaction-related charges


0.02




-




0.11




0.13


Restructuring and other charges (credits), net


(0.01)




0.01




0.31




0.02


Non-operating charges (credits), net


(0.03)




(0.58)




(0.01)




(0.58)


Income tax adjustments


(0.10)




(1.30)




(0.47)




(1.62)


Non-GAAP diluted earnings per share

$

1.27



$

1.10



$

4.58



$

3.97




(1) Operating margin impact of non-GAAP adjustments:







Three Months Ended



Twelve Months Ended



September
30,



September
30,



September
30,



September
30,



2022



2021



2022



2021


GAAP operating margin


28.7

%



24.0

%



23.1

%



21.1

%

Stock-based compensation


8.2

%



9.0

%



9.0

%



9.8

%

Amortization of acquired intangibles


3.1

%



3.3

%



3.1

%



3.3

%

Acquisition and transaction-related charges


0.4

%



0.0

%



0.7

%



0.8

%

Restructuring and other charges (credits), net


(0.1)

%



0.3

%



1.9

%



0.1

%

Non-GAAP operating margin


40.3

%



36.6

%



37.9

%



35.1

%


(2) Credits for Q422 include a $3.4 million gain on the sale of an asset. Net credits for FY22 include a $29.8 million gain on the sale of a portion of our
PLM services business, a $3.4 million gain on the sale of an asset, and a $3.0 million gain on the sale of an investment, offset by a $34.8 million charge
from the reduction in value of an equity investment in a publicly-traded company. Non-operating credits for Q421 and FY21 include a $68.8 million gain
associated with an increase in value of an equity investment in a publicly-traded company.


(3) Income tax adjustments reflect the tax effects of non-GAAP adjustments which are calculated by applying the applicable tax rate by jurisdiction to the
non-GAAP adjustments listed above.  In FY22, adjustments include tax expense of $15.5 million related to the sale of our PLM services business, of
which $8.1 million pertains to the basis difference in goodwill. Our Q421 and FY21 GAAP results included benefits of $137.4 million and $179.7 million,
respectively, related to the release of the valuation allowance on the majority of our U.S. net deferred tax assets.  As we were profitable on a non-GAAP
basis, the FY21 tax provision was calculated assuming there was no valuation allowance.  Additionally, our non-GAAP results for FY21 excluded tax
expenses of $34.8 million related to a non-U.S. prior period tax exposure, primarily related to foreign withholding taxes.



« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9  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