Attached files

file filename
8-K - FORM 8-K - CITRIX SYSTEMS INCd154508d8k.htm
EX-10.1 - EX-10.1 - CITRIX SYSTEMS INCd154508dex101.htm
EX-99.3 - EX-99.3 - CITRIX SYSTEMS INCd154508dex993.htm
EX-99.1 - EX-99.1 - CITRIX SYSTEMS INCd154508dex991.htm

Exhibit 99.2

FOR IMMEDIATE RELEASE

For media inquiries, contact:

Eric Armstrong, Citrix Systems, Inc.

(954) 267-2977 or eric.armstrong@citrix.com

For investor inquiries, contact:

Eduardo Fleites, Citrix Systems, Inc.

(954) 229-5758 or eduardo.fleites@citrix.com

Citrix Reports Second Quarter Financial Results

Second quarter GAAP operating margin of 15 percent; non-GAAP operating margin of 25 percent

Second quarter GAAP diluted EPS of $0.64; non-GAAP diluted EPS of $1.00

Forms Operations Committee to Support Operational Review

Commences Exploration of Strategic Alternatives for GoTo Family of Products

SANTA CLARA, Calif. — July 28, 2015 — Citrix Systems, Inc. (NASDAQ:CTXS) today reported financial results for the second quarter of fiscal year 2015 ending June 30, 2015, as well as key operational initiatives.

Financial Results

For the second quarter of fiscal year 2015, Citrix achieved revenue of $797 million, compared to $782 million in the second quarter of fiscal year 2014, representing 2 percent revenue growth.

GAAP Results

Net income for the second quarter of fiscal year 2015 was $103 million, or $0.64 per diluted share, compared to $53 million, or $0.31 per diluted share, for the second quarter of fiscal year 2014. GAAP net income includes net tax benefits of approximately $21 million, or $0.13 per diluted share, for the second quarter of fiscal year 2015 and approximately $9 million, or $0.05 per diluted share, for the second quarter of fiscal year 2014 primarily related to the closing of audits with the IRS for certain tax years. In addition, GAAP results for the second quarter of fiscal year 2015 include restructuring charges of $15 million for severance and facility closing costs related to the 2015 restructuring program. The second quarter of fiscal year 2014 GAAP results included impairment charges of approximately $30 million related to certain intangible assets, which are included in amortization of product related intangible assets, and restructuring charges of approximately $5 million for severance costs related to the 2014 restructuring program.

Non-GAAP Results

Non-GAAP net income for the second quarter of fiscal year 2015 was $163 million, or $1.00 per diluted share, compared to $142 million, or $0.83 per diluted share for the second quarter of fiscal year 2014. Non-GAAP net income includes net tax benefits of approximately $21 million, or $0.13 per diluted share, for the second quarter of fiscal year 2015 and approximately $9 million, or $0.05 per diluted share, for the second quarter of fiscal year 2014 primarily related to the closing of audits with the IRS for certain tax years. Non-GAAP net income per diluted share excludes the effects of amortization of acquired intangible assets,


stock-based compensation expenses, charges related to amortization of debt discount, charges related to restructuring programs, and the tax effects related to these items.

“We are starting to see the benefits of the restructuring actions we took at the start of 2015 in terms of margin expansion,” said Mark Templeton, president and chief executive officer for Citrix. “Through the additional actions we are announcing today, we’re taking steps to ensure that we are focusing all of our energy on our core secure app delivery offerings and setting the company up for even better execution, greater efficiency and profitable growth.”

Forms Operations Committee to Support Operational Review

Citrix also today announced that its board of directors has formed an Operations Committee. The committee will be led by current board member Robert Calderoni, who will work closely with Mr. Templeton and the company’s management team in a comprehensive review of its operations and capital structure, building upon the company’s previously announced initiatives to drive operating margin expansion through simplification, efficiency and portfolio refinements. Citrix intends to announce the committee’s findings once its initial review has been completed and will provide updates thereafter.

As part of this initiative, Mr. Calderoni has been appointed executive chairman of the board, effective immediately, and Thomas Bogan will assume the role of lead independent director.

Commences Exploration of Strategic Alternatives for GoTo Family of Products

In addition, Citrix, with the assistance of its independent advisors, has initiated a review of strategic alternatives for the company’s GoTo family of products. The strategic alternatives review for this business could result in, among other things, a possible sale or spin-off transaction.

Qatalyst Partners and Goldman, Sachs & Co. are serving as financial advisors to Citrix and Goodwin Procter LLP is serving as legal counsel.

The company also announced that earlier this year it engaged a financial advisor to provide strategic advice related to a potential sale of its ByteMobile business. Citrix is currently in active discussions with third parties regarding a potential sale.

Q2 Financial Summary

In reviewing the results for the second quarter of fiscal year 2015 compared to the second quarter of fiscal year 2014:

 

    Product and license revenue decreased 12 percent;

 

    Software as a service revenue increased 11 percent;

 

    Revenue from license updates and maintenance increased 9 percent;

 

    Professional services revenue, which is comprised of consulting, product training and certification, decreased 12 percent;

 

    Net revenue increased in the Americas region by 1 percent, remained consistent in the EMEA region and decreased in the Pacific region by 8 percent;

 

    Deferred revenue totaled $1.5 billion as of June 30, 2015, compared to $1.4 billion as of June 30, 2014, an increase of 8 percent;


    GAAP operating margin increased from 7 percent to 15 percent; Non-GAAP operating margin increased from 22 percent to 25 percent; and,

 

    Cash flow from operations was $201 million for the second quarter of fiscal year 2015, compared with $204 million for the second quarter of fiscal year 2014.

During the second quarter of fiscal year 2015:

 

    GAAP gross margin was 83 percent, and non-GAAP gross margin was 86 percent, which excludes the effects of amortization of acquired product related intangible assets and stock-based compensation expense;

 

    GAAP operating margin was 15 percent, and non-GAAP operating margin was 25 percent, which excludes the effects of amortization of acquired intangible assets, stock-based compensation expense, and costs associated with the restructuring programs.

 

    The company repurchased 0.7 million shares at an average price of $66.33.

Financial Outlook for Third Quarter 2015

Citrix management expects to achieve the following results for the third quarter of fiscal year 2015 ending September 30, 2015:

 

    Net revenue is targeted to be in the range of $780 million to $790 million.

 

    GAAP diluted earnings per share is targeted to be in the range of $0.46 to $0.49. Non-GAAP diluted earnings per share is targeted to be in the range of $0.83 to $0.85, which excludes $0.23 related to the effects of stock-based compensation expenses, $0.20 related to the effects of amortization of acquired intangible assets, $0.02 related to restructuring charges, $0.05 related to the effects of amortization of debt discount and $(0.11) to $(0.16) for the tax effects related to these items.

Financial Outlook for Fiscal Year 2015

Citrix management expects to achieve the following results for the fiscal year ending December 31, 2015:

 

    Net revenue is targeted to be in the range of $3.22 billion to $3.25 billion.

 

    GAAP diluted earnings per share is targeted to be in the range of $2.11 to $2.20. Non-GAAP diluted earnings per share is targeted to be in the range of $3.65 to $3.75, which excludes $0.87 related to the effects of stock-based compensation expenses, $0.74 related to the effects of amortization of acquired intangible assets, $0.33 related to restructuring charges, $0.20 related to the effects of amortization of debt discount, $(0.01) related to a benefit from a previously disclosed patent lawsuit and $(0.49) to $(0.68) for the tax effects related to these items.

The above statements are based on current targets. These statements are forward-looking, and actual results may differ materially.

Conference Call Information

Citrix will host a conference call today at 4:45 p.m. ET to discuss its financial results, quarterly highlights, business outlook and other items announced today. The call will include a slide presentation, and


participants are encouraged to listen to and view the presentation via webcast at http://www.citrix.com/investors.

The conference call may also be accessed by dialing: (888) 799-0519 or (706) 634-0155, using passcode: CITRIX. A replay of the webcast can be viewed for approximately 30 days on the Investor Relations section of the Citrix corporate website at http://www.citrix.com/investors.

About Citrix

Citrix (NASDAQ:CTXS) is leading the transition to software-defining the workplace, uniting virtualization, mobility management, networking and SaaS solutions to enable new ways for businesses and people to work better. Citrix solutions power business mobility through secure, mobile workspaces that provide people with instant access to apps, desktops, data and communications on any device, over any network and cloud. With annual revenue in 2014 of $3.14 billion, Citrix solutions are in use at more than 400,000 organizations and by over 100 million users globally. Learn more at www.citrix.com.

For Citrix Investors

This release contains forward-looking statements which are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 and of Section 21E of the Securities Exchange Act of 1934. The forward-looking statements in this release do not constitute guarantees of future performance. Investors are cautioned that statements in this press release, which are not strictly historical statements, including, without limitation, statements by Citrix’s president and chief executive officer, statements contained in the Financial Outlook for Fiscal Year 2015 and Third Quarter 2015 sections and under the Non-GAAP Financial Measures Reconciliation section, statements related to Citrix’s exploration of strategic alternatives regarding the GoTo family of products, statements related to Citrix’s potential sale of its ByteMobile business, statements concerning the formation of an Operations Committee of the Board of Directors of Citrix and its review of operations and capital structure, and statements regarding management’s plans, objectives and strategies, constitute forward-looking statements. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those anticipated by the forward-looking statements, including, without limitation, the impact of the global economy, foreign exchange rate volatility and uncertainty in the IT spending environment; the success and growth of the company’s product lines, including competition, demand and pricing dynamics and other transitions in the markets for Citrix’s virtualization products and collaboration services; the company’s ability to develop and commercialize new products and services, including its enterprise mobility products, while growing its established virtualization, networking and collaboration products and services; the uncertainty as to which strategic alternatives may be available with respect to the GoTo family of products, whether any transaction will be commenced or completed, and the timing and value of any such transaction; the uncertainty as to a potential sale of the ByteMobile business, whether such sale will be completed, and the timing and value of any such sale transaction; disruptions to execution due to Citrix’s restructuring programs and operational review, review of strategic alternatives with respect to the GoTo family of products, potential sale of the ByteMobile business and changes and transitions in key personnel and succession risk; risks associated with the on-going CEO succession process; the introduction of new products by competitors or the entry of new competitors into the markets for Citrix’s products and services; changes in our revenue mix towards products and services with lower gross margins; seasonal fluctuations in the company’s business; failure to execute Citrix’s sales and


marketing plans; failure to successfully partner with key distributors, resellers, system integrators, service providers and strategic partners and the company’s reliance on and the success of those partners for the marketing and distribution of the company’s products; the company’s ability to maintain and expand its business in small sized and large enterprise accounts; the size, timing and recognition of revenue from significant orders; the success of investments in its product groups, foreign operations and vertical and geographic markets; the ability of Citrix to make suitable acquisitions on favorable terms in the future; risks associated with Citrix’s acquisitions, including failure to further develop and successfully market the technology and products of acquired companies, failure to achieve or maintain anticipated revenues and operating performance contributions from acquisitions, which could dilute earnings, the retention of key employees from acquired companies, difficulties and delays integrating personnel, operations, technologies and products, disruption to our ongoing business and diversion of management’s attention from our ongoing business; the recruitment and retention of qualified employees; risks in effectively controlling operating expenses, including failure to achieve anticipated cost savings from the restructuring programs, the planned review by the Operations Committee of the Board of Directors and other cost reduction initiatives; ability to effectively manage our capital structure and the impact of related changes on our operating results and financial condition; risks and costs associated with engaging with activist stockholders; the effect of new accounting pronouncements on revenue and expense recognition; the risks associated with securing data and maintaining security of our networks and customer data stored by our services; failure to comply with federal, state and international regulations; litigation and disputes, including challenges to our intellectual property rights or allegations of infringement of the intellectual property rights of others; the inability to further innovate our technology or enter into new businesses due to the intellectual property rights of others; changes in the company’s pricing and licensing models, promotional programs and product mix, all of which may impact Citrix’s revenue recognition; charges in the event of a write-off or impairment of acquired assets, underperforming businesses, investments or licenses; international market readiness, execution and other risks associated with the markets for Citrix’s products and services; unanticipated changes in tax rates, non-renewal of tax credits or exposure to additional tax liabilities; risks of political and social turmoil; and other risks detailed in the company’s filings with the Securities and Exchange Commission. Citrix assumes no obligation to update any forward-looking information contained in this press release or with respect to the announcements described herein.

# # #

Citrix® is a trademarks or registered trademarks of Citrix Systems, Inc. and/or one or more of its subsidiaries, and may be registered in the U.S. Patent and Trademark Office and in other countries. All other trademarks and registered trademarks are property of their respective owners.


CITRIX SYSTEMS, INC.

Condensed Consolidated Statements of Income

(In thousands, except per share data - unaudited)

 

    

Three Months Ended

June 30,

   

Six Months Ended

June 30,

 
     2015     2014     2015     2014  

Revenues:

      

Product and licenses

   $ 204,974      $ 231,792      $ 388,255      $ 439,216   

Software as a service

     177,584        160,779        346,948        317,911   

License updates and maintenance

     377,161        347,041        748,458        690,799   

Professional services

     37,040        41,948        73,900        84,453   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     796,759        781,560        1,557,561        1,532,379   

Cost of net revenues:

      

Cost of product and licenses revenues

     24,290        32,762        48,974        64,099   

Cost of services and maintenance revenues

     89,733        88,099        178,923        166,782   

Amortization of product related intangible assets

     18,728        54,395        37,460        78,701   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of net revenues

     132,751        175,256        265,357        309,582   

Gross margin

     664,008        606,304        1,292,204        1,222,797   

Operating expenses:

      

Research and development

     140,203        140,375        284,844        273,993   

Sales, marketing and services

     296,258        321,539        602,663        638,035   

General and administrative

     79,872        75,015        161,898        147,403   

Amortization of other intangible assets

     10,992        10,445        20,433        22,899   

Restructuring

     14,534        4,511        48,485        14,161   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     541,859        551,885        1,118,323        1,096,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     122,149        54,419        173,881        126,306   

Interest income

     2,841        2,141        5,675        4,294   

Interest expense

     11,001        6,984        22,121        7,050   

Other (expense) income, net

     (3,262     1,452        (11,111     (3,767
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     110,727        51,028        146,324        119,783   

Income tax expense (benefit)

     7,452        (1,996     14,162        10,820   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 103,275      $ 53,024      $ 132,162      $ 108,963   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share – diluted

   $ 0.64      $ 0.31      $ 0.82      $ 0.61   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding – diluted

     162,027        170,891        161,674        178,246   
  

 

 

   

 

 

   

 

 

   

 

 

 


CITRIX SYSTEMS, INC.

Condensed Consolidated Balance Sheets

(In thousands - unaudited)

 

     June 30, 2015     December 31, 2014  

ASSETS:

    

Cash and cash equivalents

   $ 362,313      $ 260,149   

Short-term investments

     510,178        529,260   

Accounts receivable, net

     500,976        674,401   

Inventories, net

     12,708        12,617   

Prepaid expenses and other current assets

     154,990        166,005   

Current portion of deferred tax assets, net

     48,118        45,892   
  

 

 

   

 

 

 

Total current assets

     1,589,283        1,688,324   

Long-term investments

     972,909        1,073,110   

Property and equipment, net

     370,767        367,779   

Goodwill

     1,958,022        1,796,851   

Other intangible assets, net

     460,538        390,717   

Long-term portion of deferred tax assets, net

     80,336        128,198   

Other assets

     70,120        67,028   
  

 

 

   

 

 

 

Total assets

   $ 5,501,975      $ 5,512,007   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY:

    

Accounts payable

     81,966        79,884   

Accrued expenses and other current liabilities

     262,504        298,079   

Income taxes payable

     3,716        12,053   

Current portion of deferred revenues

     1,176,132        1,290,093   
  

 

 

   

 

 

 

Total current liabilities

     1,524,318        1,590,109   

Long-term portion of deferred revenues

     363,412        357,771   

Convertible notes

     1,308,852        1,292,953   

Other liabilities

     80,558        97,529   

Stockholders’ equity:

    

Common stock

     297        295   

Additional paid-in capital

     4,404,630        4,292,706   

Retained earnings

     3,287,426        3,155,264   

Accumulated other comprehensive loss

     (29,236     (36,790

Less – common stock in treasury, at cost

     (5,438,282     (5,237,830
  

 

 

   

 

 

 

Total stockholders’ equity

     2,224,835        2,173,645   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 5,501,975      $ 5,512,007   
  

 

 

   

 

 

 


CITRIX SYSTEMS, INC.

Condensed Consolidated Statement of Cash Flows

(In thousands – unaudited)

 

     Six Months Ended
June 30, 2015
 

OPERATING ACTIVITIES

  

Net Income

   $ 132,162   

Adjustments to reconcile net income to net cash provided by operating activities:

  

Depreciation, amortization and other

     150,960   

Stock-based compensation expense

     65,003   

Excess tax benefit from stock-based compensation

     (1,924

Deferred income tax benefit

     (5,554

Other non-cash items

     8,335   

Effects of exchange rate changes on monetary assets and liabilities denominated in foreign currencies liabilities demo

     9,318   
  

 

 

 

Total adjustments to reconcile net income to net cash provided by operating activities

     226,138   

Changes in operating assets and liabilities, net of the effects of acquisitions:

  

Accounts receivable

     168,851   

Inventories

     (771

Prepaid expenses and other current assets

     (3,381

Other assets

     (6,023

Deferred revenues

     (18,319

Accounts payable

     38   

Income taxes, net

     8,380   

Accrued expenses and other current liabilities

     (20,082

Other liabilities

     6,025   
  

 

 

 

Total changes in operating assets and liabilities, net of the effects of acquisitions

     134,718   
  

 

 

 

Net cash provided by operating activities

     493,018   

INVESTING ACTIVITIES

  

Proceeds from available-for-sale investments, net

     119,402   

Purchases of property and equipment

     (80,005

Cash paid for acquisitions, net of cash acquired

     (251,184

Purchases of cost method investments

     (1,058

Cash paid for licensing and core technology

     (9,334
  

 

 

 

Net cash used in investing activities

     (222,179

FINANCING ACTIVITIES

  

Proceeds from issuance of common stock under stock-based compensation plans

     43,419   

Proceeds from revolving credit facility

     95,000   

Repayment of revolving credit facility

     (95,000

Repayment of acquired debt

     (7,569

Excess tax benefit from stock-based compensation

     1,924   

Stock repurchases, net

     (172,132

Cash paid for tax withholding on vested stock awards

     (28,321
  

 

 

 

Net cash used in financing activities

     (162,679
  

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (5,996
  

 

 

 

Change in cash and cash equivalents

     102,164   
  

 

 

 

Cash and cash equivalents at beginning of period

     260,149   
  

 

 

 

Cash and cash equivalents at end of period

   $ 362,313   
  

 

 

 


Reconciliation of Non-GAAP Financial Measures to Comparable U.S. GAAP Measures

(Unaudited)

Pursuant to the requirements of Regulation G, the Company has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure. These measures differ from GAAP in that they exclude amortization primarily related to acquired intangible assets and debt discount, stock-based compensation expenses, charges associated with the Company’s restructuring programs, significant litigation charges or benefits and the related tax effect of those items. The Company’s basis for these adjustments is described below.

Management uses these non-GAAP measures for internal reporting and forecasting purposes, when publicly providing its business outlook, to evaluate the Company’s performance and to evaluate and compensate the Company’s executives. The Company has provided these non-GAAP financial measures in addition to GAAP financial results because it believes that these non-GAAP financial measures provide useful information to certain investors and financial analysts for comparison across accounting periods not influenced by certain non-cash items that are not used by management when evaluating the Company’s historical and prospective financial performance. In addition, the Company has historically provided this or similar information and understands that some investors and financial analysts find this information helpful in analyzing the Company’s operating margins, operating expenses and net income and comparing the Company’s financial performance to that of its peer companies and competitors.

Management typically excludes the amounts described above when evaluating the Company’s operating performance and believes that the resulting non-GAAP measures are useful to investors and financial analysts in assessing the Company’s operating performance due to the following factors:

 

    The Company does not acquire businesses on a predictable cycle. The Company, therefore, believes that the presentation of non-GAAP measures that adjust for the impact of amortization and certain stock-based compensation expenses and the related tax effects that are primarily related to acquisitions, provide investors and financial analysts with a consistent basis for comparison across accounting periods and, therefore, are useful to investors and financial analysts in helping them to better understand the Company’s operating results and underlying operational trends.

 

    Amortization costs and the related tax effects are fixed at the time of an acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition.

 

    Although stock-based compensation is an important aspect of the compensation of the Company’s employees and executives, stock-based compensation expense is generally fixed at the time of grant, then amortized over a period of several years after the grant of the stock-based instrument, and generally cannot be changed or influenced by management after the grant.

 

    Under GAAP, certain convertible debt instruments that may be settled in cash on conversion are required to be accounted for as separate liability (debt) and equity (conversion option) components in a manner that reflects the issuer’s non-convertible debt borrowing rate. The difference between the imputed interest expense and the coupon interest expense, net of the interest amount capitalized, is excluded from management’s assessment of the company’s operating performance because management believes that the exclusion of these charges will better help investors and financial analysts understand the Company’s operating results and underlying operational trends.

 

    The charges incurred in conjunction with the Company’s restructuring programs, which relate to reductions in headcount and the consolidation of leased facilities, are not anticipated to be ongoing costs; and, thus, are outside of the normal operations of the Company’s business. The Company, therefore, believes that the exclusion of these charges will better help investors and financial analysts understand the Company’s operating results and underlying operational trends as compared to prior periods.

 

    Charges or benefits related to significant litigation are not anticipated to be ongoing costs; and, thus, are outside of the normal operations of the Company’s business. These charges or benefits are recorded in the period when it is probable a liability had been incurred and the amount of loss can be reasonably estimated even though the subject matter of the underlying dispute may relate to multiple or different periods. As such, the Company believes that these expenses do not accurately reflect the underlying performance of continuing operations for the period in which they are incurred.

These non-GAAP financial measures are not prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and may differ from the non-GAAP information used by other companies. There are significant limitations associated with the use of non-GAAP financial measures. The additional non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with GAAP (such as net income and earnings per share) and should not be considered measures of the Company’s liquidity. Furthermore, the Company in the future may exclude amortization primarily related to newly acquired intangible assets


and debt discount, additional charges related to its restructuring programs, significant litigation charges or benefits and the related tax effects from financial measures that it releases, and the Company expects to continue to incur stock-based compensation expenses.

CITRIX SYSTEMS, INC.

Non-GAAP Financial Measures Reconciliation

(In thousands, except per share, gross margin and operating margin data - unaudited)

The following tables show the non-GAAP financial measures used in this press release reconciled to the most directly comparable GAAP financial measures.

 

     Three Months
Ended
June 30, 2015
 

GAAP gross margin

     83.3

Add: stock-based compensation

     0.1   

Add: amortization of product related intangible assets

     2.4   
  

 

 

 

Non-GAAP gross margin

     85.8
  

 

 

 

 

     Three Months
Ended
June 30, 2015
    Three Months
Ended
June 30, 2014
 

GAAP operating margin

     15.3     7.0

Add: stock-based compensation

     3.9        5.8   

Add: amortization of product related intangible assets

     2.4        6.9   

Add: amortization of other intangible assets

     1.4        1.3   

Add: restructuring charges

     1.8        0.6   
  

 

 

   

 

 

 

Non-GAAP operating margin

     24.8     21.6
  

 

 

   

 

 

 

 

    

Three Months Ended

June 30,

 
     2015      2014  

GAAP net income

   $ 103,275       $ 53,024   

Add: stock-based compensation

     30,792         45,289   

Add: amortization of product related intangible assets

     18,728         54,395   

Add: amortization of other intangible assets

     10,992         10,445   

Add: amortization of debt discount

     7,980         5,169   

Add: restructuring charges

     14,534         4,511   

Less: tax effects related to above items

     (23,568      (30,901
  

 

 

    

 

 

 

Non-GAAP net income

   $ 162,733       $ 141,932   
  

 

 

    

 

 

 

 

    

Three Months Ended

June 30,

 
     2015      2014  

GAAP earnings per share – diluted

   $ 0.64       $ 0.31   

Add: stock-based compensation

     0.19         0.26   

Add: amortization of product related intangible assets

     0.11         0.32   

Add: amortization of other intangible assets

     0.07         0.06   

Add: amortization of debt discount

     0.05         0.03   

Add: restructuring charges

     0.09         0.03   

Less: tax effects related to above items

     (0.15      (0.18
  

 

 

    

 

 

 

Non-GAAP earnings per share – diluted

   $ 1.00       $ 0.83   
  

 

 

    

 

 

 


Forward Looking Guidance

 

     For the Three
Months Ended

September 30,
2015
   For the Twelve
Months Ended

December 31,
2015

GAAP earnings per share – diluted

   $0.46 to $0.49    $2.11 to $2.20

Add: adjustments to exclude the effects of amortization of intangible assets

   0.20    0.74

Add: adjustments to exclude the effects of expenses related to stock-based compensation

   0.23    0.87

Add: adjustments to exclude the effects of amortization of debt discount

   0.05    0.20

Add: adjustments to exclude the effects of restructuring charges

   0.02    0.33

Less: previously disclosed patent lawsuit benefit

   —      (0.01)

Less: tax effects related to above items

   (0.11) to (0.16)    (0.49) to (0.68)
  

 

  

 

Non-GAAP earnings per share – diluted

   $0.83 to $0.85    $3.65 to $3.75