Attached files
file | filename |
---|---|
8-K - FORM 8-K - PTC INC. | form8-kq32017earnings_sig.htm |
EX-99.2 - PREPARED REMARKS - PTC INC. | preparedremarks.htm |
PTC Announces Third Quarter Fiscal 2017 Results
NEEDHAM, MA, July 19, 2017 -PTC
(NASDAQ: PTC) today reported financial
results for its fiscal third quarter ended July 1,
2017.
●
Total
GAAP revenue was $291 million;total non-GAAP revenue was $292
million
●
GAAP
operating income was $11 million or 4% of revenue; non-GAAP
operating income was
$45
million or 15% of revenue
●
GAAP
net loss was $1 million or $0.01 per diluted share; non-GAAP net
income was $33 million or
$0.28
per diluted share
●
License
and subscription bookings were $90 million and subscription mix was
64%; Annual
Contract
Value (ACV) of new subscription contracts signed in the quarter was
$29 million
●
Total
deferred revenue, billed and unbilled, increased $251 million to
$909 million from the
same
period last year
●
Subscription
Annualized Recurring Revenue (ARR) increased $171 million or 131%
to $302 million
from
the same period last year
“PTC delivered total revenue and earnings per share at or
near the high-end of our guidance,” said James Heppelmann,
President and CEO, PTC. “Led by subscription revenue growth
of 135% and recurring software revenue growth of 11%, total
software revenue grew 4% year-over-year, despite a higher mix of
subscription bookings than last year. We remain focused on creating
long-term shareholder value by driving growth, expanding margins
and transitioning to a subscription-based business
model.”
Heppelmann continued, “We are excited about both the
transformation we are driving in our core business and our
leadership position in IoT. In addition to attracting over 8,000
in-person and virtual attendees to LiveWorx, we recently received
two 2017 Compass Intelligence IoT Awards, and our strong technology
and market position received further validation in IDC’s
MarketScape report, which placed PTC squarely in the IoT platform
leadership category and also recognized PTC as the market share
leader.”
Additional third quarter operating and financial highlights are set
forth below. Information about our bookings and other reporting
measures is provided beginning on page four.
For additional details, please refer
to the prepared remarks and financial data tables that have been
posted to the Investor Relations section of our website at
investor.ptc.com.
●
License and subscription bookings were $90
million.
License and subscription bookings were
below our expectations in the quarter due to sales execution issues
in Japan. Actions to improve performance in Japan are underway.
Compared to Q3’16, license and subscription bookings were
down 14% as reported and 13% in constant currency due almost
entirely to Japan. Q3’16 bookings also present a tough
comparison, as bookings grew 32% over Q3’15 as reported and
31% in constant currency. On a year-to-date basis, bookings were
$275 million, an increase of 6% year-over-year as reported and 7%
in constant currency, despite a year-to-date decline in bookings in
Japan of $20 million.
●
Subscription
bookings comprised 64% of total bookings, modestly below our
expectations primarily due to subscription bookings performance
below our expectations, but also due to one large IoT deal that
closed as a perpetual license. Subscription mix of 64% increased
from 58% in the same period last year.
●
Total
deferred revenue – billed and unbilled - increased $251
million or 38% year-over-year and 3% sequentially to $909 million.
Billed deferred revenue increased 9% year-over year
and
declined
6% sequentially to $465 million, as expected, due to timing of
support contract billings during the year. Billed deferred revenue
can fluctuate quarterly based upon the contractual billings dates
in our recurring revenue contracts as well as the timing of our
fiscal reporting periods.
●
GAAP
and non-GAAP software revenue were both approximately $248 million,
an increase of 4% year-over-year as reported and 5% year-over-year
in constant currency, despite a higher mix of subscription bookings
than last year.
●
Approximately
87% of software revenue came from recurring revenue streams, up
from 81% in the same period last year.
●
Annualized
recurring revenue (ARR) was approximately $865 million, an increase
of 11% year-over-year.
●
GAAP
operating expenses were approximately $198 million, compared to
$199 million in the same period last year; non-GAAP operating
expenses were approximately $174 million, compared to $175 million
in the same period last year.
●
Operating
cash flows were $74 million, and free cash flow was $69 million,
both of which include cash payments for restructuring of
approximately $6 million and legal payments of approximately $2
million.
●
Total
cash, cash equivalents, and marketable securities as of the end of
the third quarter was $311 million and total debt, net of deferred
issuance costs, was $712 million.
●
We resumed share buybacks in Q3’17 and
repurchased $35 million worth of shares in the
quarter,
which represents more than 50% of free
cash flow in the quarter.
Fiscal 2017 Business Outlook
For the fourth quarter and fiscal year ending September 30, 2017,
the company expects:
In millions except per share amounts
|
|
|
|
|
|
|
|
|
Operating Measures(1)
|
|
Q4’17 Low
|
|
Q4’17
High
|
|
FY’17 Low
|
|
FY’17 High
|
|
|
|
|
|
|
|
|
|
Subscription ACV
|
|
$ 41
|
|
$ 44
|
|
$ 133
|
|
$ 136
|
License and Subscription Bookings
|
|
$ 120
|
|
$ 130
|
|
$ 395
|
|
$ 405
|
Subscription % of Bookings
|
|
68%
|
|
68%
|
|
67%
|
|
67%
|
(1) An explanation of the
metrics included in this table is provided
below.
|
||||||||
Financial Measures
|
|
Q4’17 Low
|
|
Q4’17 High
|
|
FY’17 Low
|
|
FY’17 High
|
Subscription Revenue
|
|
$ 84
|
|
$ 86
|
|
$ 280
|
|
$ 282
|
Support Revenue
|
|
138
|
|
138
|
|
572
|
|
572
|
Perpetual License Revenue
|
|
38
|
|
41
|
|
132
|
|
135
|
Total Software
Revenue(2)
|
|
260
|
|
265
|
|
984
|
|
989
|
Professional Services Revenue
|
|
43
|
|
43
|
|
179
|
|
179
|
Total Revenue(2)
|
|
$ 303
|
|
$ 308
|
|
$ 1,163
|
|
$ 1,168
|
|
|
|
|
|
|
|
|
|
Operating Expense (GAAP)
|
|
$ 195
|
|
$ 198
|
|
$ 783
|
|
$ 786
|
Operating Expense (Non-GAAP)
|
|
173
|
|
176
|
|
680
|
|
683
|
Operating Margin (GAAP)
|
|
8%
|
|
9%
|
|
4%
|
|
4%
|
Operating Margin (Non-GAAP)
|
|
18%
|
|
19%
|
|
16%
|
|
17%
|
Tax Rate (GAAP)
|
|
0%
|
|
0%
|
|
66%
|
|
66%
|
Tax Rate (Non-GAAP)
|
|
10%
|
|
8%
|
|
8%
|
|
7%
|
Shares Outstanding (GAAP)
|
|
117
|
|
117
|
|
117
|
|
117
|
Shares Outstanding (Non-GAAP)
|
|
117
|
|
117
|
|
117
|
|
117
|
EPS (GAAP)
|
|
$ 0.09
|
|
$ 0.14
|
|
$ (0.01)
|
|
$ 0.04
|
EPS (Non-GAAP) (2)
|
|
$ 0.33
|
|
$ 0.38
|
|
$ 1.17
|
|
$ 1.22
|
Free Cash Flow
|
|
|
|
|
|
$ 115
|
|
$ 125
|
Adjusted Free Cash
Flow(3)
|
|
|
|
|
|
$ 158
|
|
$ 168
|
(2) We estimate that, on an
annual basis, every 1% change in subscription mix will impact
annual revenue by $4 million, and annual non-GAAP EPS by
$0.03.
We cannot estimate the effect on GAAP
EPS due to the number of unknown items, including tax items,
included in GAAP EPS.
(3) Adjusted Free Cash Flow is
net cash provided by (used in) operating activities less capital
expenditures, excluding restructuring payments of approximately $40
million and legal payments of approximately $3
million.
The
fourth quarter and fiscal 2017 non-GAAP operating margin and
non-GAAP EPS guidance exclude the estimated items outlined in the
table below, as well as any tax effects and discrete tax items
(which are not known or reflected).
In millions
|
|
Q4’17
|
|
FY’17
|
|
|
|
|
|
Effect of acquisition accounting on fair value of acquired deferred
revenue
|
|
$ -
|
|
$ 3
|
Stock-based compensation expense
|
|
17
|
|
73
|
Intangible asset amortization expense
|
|
15
|
|
58
|
Restructuring charges
|
|
-
|
|
8
|
Acquisition-related charges
|
|
-
|
|
1
|
Non-operating credit facility refinancing charges
|
|
-
|
|
1
|
Total Estimated Pre-Tax GAAP adjustments
|
|
$ 32
|
|
$ 144
|
PTC’s Fiscal 2017 Third Quarter Results Conference Call,
Prepared Remarks and Financial Data Tables
Prepared remarks and financial data tables have been posted to the
Investor Relations section of our website at ptc.com. The Company
will host a management presentation to discuss results at 5:00 pm
ET on Wednesday, July 19, 2017. To access the live webcast, please
visit PTC’s Investor Relations website at investor.ptc.com at
least 15 minutes before the scheduled start time to download any
necessary audio or plug-in software. To participate in the live conference
call, dial 800-857-5592 or 773-799-3757 and provide the passcode
PTC. The call will be recorded and a replay will be available for
10 days following the call by dialing 800-813-5525 and entering the
pass code 6125. The archived webcast will also be available
on PTCs Investor
Relations website.
Bookings Metrics
We offer both perpetual and subscription licensing options to our
customers, as well as monthly software rentals for certain
products. Given the difference in revenue recognition between the
sale of a perpetual software license (revenue is recognized at the
time of sale) and a subscription (revenue is deferred and
recognized ratably over the subscription term), we use bookings for
internal planning, forecasting and reporting of new license and
cloud services transactions. In order to normalize between
perpetual and subscription licenses, we define subscription
bookings as the subscription annualized contract value
(subscription ACV) of new subscription bookings multiplied by a
conversion factor of 2. We arrived at the conversion factor of 2 by
considering a number of variables including pricing, support,
length of term, and renewal rates. We define subscription ACV as
the total value of a new subscription booking divided by the term
of the contract (in days) multiplied by 365. If the term of the
subscription contract is less than a year, the ACV is equal to the
total contract value.
License and subscription bookings equal subscription bookings (as
described above) plus perpetual license bookings plus any monthly
software rental bookings during the period. Total ACV equals
subscription ACV (as described above) plus the annualized value of
incremental monthly software rental bookings during the
period.
Because subscription bookings is a metric we use to approximate the
value of subscription sales if sold as perpetual licenses, it does
not represent the actual revenue that will be recognized with
respect to subscription sales or that would be recognized if the
sales were perpetual licenses, nor does the annualized value of
monthly software rental bookings represent the value of any such
booking.
Total Deferred Revenue
Total Deferred Revenue consists of Billed Deferred Revenue and
Unbilled Deferred Revenue. We define Unbilled Deferred Revenue as
contractually committed orders for license, subscription and
support with a customer for which the associated revenue has not
been recognized and the customer has not been invoiced. We do not
record Unbilled Deferred Revenue on our Consolidated Balance Sheet
until we invoice the customer. Billed Deferred Revenue primarily
relates to software agreements invoiced to customers for which the
revenue has not yet been recognized.
Software Revenue
Any reference to “total recurring software revenue” or
“recurring software revenue” means the sum of
subscription revenue and support revenue. Any reference to
“total software revenue” or “software
revenue” means the sum of subscription revenue, support
revenue and perpetual license revenue. “Subscription
revenue” includes cloud services revenue.
Annualized Recurring Revenue (ARR)
To help investors understand and assess the success of our
subscription transition, we provide an Annualized Recurring Revenue
operating measure. Annualized Recurring Revenue (ARR) for a given
quarter is calculated by dividing the portion of non-GAAP software
revenue attributable to subscription and support for the quarter by
the number of days in the quarter and multiplying by 365. (A
related metric is Subscription ARR, which is calculated by dividing
the portion of non-GAAP revenue attributable to subscription for
the quarter by the number of days in the quarter and multiplying by
365.) ARR should be viewed independently of revenue and deferred
revenue as it is an operating measure and is not intended to be
combined with or to replace either of those items. ARR is not a
forecast of future revenue, which can be impacted by contract
expiration and renewal rates, and does not include revenue reported
as perpetual license or professional services revenue in our
consolidated statement of income. Subscription and support revenue
and ARR disclosed in a quarter can be impacted by multiple factors,
including but not limited to (1) the timing of the start of a
contract or a renewal, including the impact of on-time renewals,
support win-backs, and support conversions, which may vary by
quarter, (2) the ramping of committed monthly payments under a
subscription agreement over time, and (3) multiple other
contractual factors with the customer including other elements sold
with the subscription or support contract. These factors can result
in variability in disclosed ARR.
Navigate Allocation
In fiscal 2016, we launched Navigate, a ThingWorx-based IoT
solution for PLM. In fiscal 2017, revenue and bookings for Navigate
are being allocated 50% to Solutions and 50% to IoT. Fiscal 2016
reported amounts have been reclassified to conform with the current
presentation. The impact of the reclassification on fiscal 2016
revenue was immaterial.
Constant Currency Change Metric
Year-over-year changes in revenue and bookings on a constant
currency basis compare reported results excluding the effect of any
hedging converted into U.S. dollars based on the corresponding
prior year’s foreign currency exchange rates to reported
results for the comparable prior year period.
Important Information about Non-GAAP References
PTC provides non-GAAP supplemental information to its financial
results. 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 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 and such items often recur. Management uses, and
investors should consider, non-GAAP measures in conjunction with
our GAAP results.
Non-GAAP revenue, non-GAAP operating expense, non-GAAP operating
margin, non-GAAP gross profit, non-GAAP gross margin, non-GAAP net
income and non-GAAP EPS exclude the effect of the following
items:
●
Fair value of acquired
deferred revenue is
a purchase accounting adjustment recorded to reduce acquired
deferred revenue to the fair value of the remaining obligation, so
our
GAAP revenue after an acquisition does not reflect
the full amount of revenue that would have been reported if the
acquired deferred revenue was not written down to
fair value. We believe excluding these adjustments to
revenue from these contracts (and associated costs in
fair value
adjustment to deferred services cost) is useful to investors as an additional means to
assess revenue trends of our business.
●
Stock-based
compensation is a non-cash
expense relating to stock-based awards issued to executive
officers, employees and outside directors and to our employee stock
purchase plan. We exclude this expense as it is a non-cash expense
and we assess our internal operations excluding this expense and
believe it facilitates comparisons to the performance of other
companies in our industry.
●
Amortization of acquired
intangible assets is
a non-cash expense that is impacted by the timing and magnitude of
our acquisitions. We believe the assessment of our operations
excluding these costs is relevant to our assessment of internal
operations and comparisons to the performance of other companies in
our industry.
●
Acquisition-related charges
included in general and administrative costs are direct costs of potential and completed
acquisitions and expenses related to acquisition integration
activities, including transaction fees, due diligence costs,
severance and professional fees. In addition, subsequent
adjustments to our initial estimated amount of contingent
consideration associated with specific acquisitions are included
within acquisition-related charges. These costs are not considered
part of our normal operations as the occurrence and amount will
vary depending on the timing and size of
acquisitions.
●
U.S. pension plan termination-related costs include charges related
to our plan that we began terminating in the second quarter of
2014. Costs associated with the termination are not considered part
of our regular operations.
●
Restructuring
charges include
excess facility restructuring charges and severance costs resulting
from reductions of personnel driven by modifications to our
business strategy and not considered part of our normal operations.
These costs may vary in size based on our restructuring
plan.
●
Non-operating credit facility
refinancing costs are
non-operating charges we record as a result of the refinancing of
our credit facility. We assess our internal operations excluding
these costs and believe it facilitates comparisons to the
performance of other companies in our industry.
●
Income tax adjustments
include the tax impact of the items
above and assumes that we are profitable on a non-GAAP basis in the
U.S. and one foreign jurisdiction, and eliminates the effect of the
valuation allowance recorded against our net deferred tax assets in
those jurisdictions. Additionally, we exclude other material tax
items that we view as non-ordinary course.
A reconciliation of non-GAAP measures to GAAP results is provided
within this press release.
PTC also provides information on “free cash flow” and
“adjusted free cash flow” to enable investors to assess
our ability to generate cash without incurring additional external
financings and to evaluate our performance against our announced
long term goal of returning approximately 40% of our free cash flow
to shareholders via stock repurchases. Free cash flow is net cash
provided by (used in) operating activities less capital
expenditures; adjusted free cash flow is free cash flow excluding
restructuring payments and certain identified non-ordinary course
payments. Free cash flow and adjusted free cash flow are not
measures of cash available for discretionary
expenditures.
Forward-Looking
Statements
Statements in this press release that are not historic facts,
including statements about our fourth quarter and full fiscal 2017
targets and other future financial and growth expectations and
targets, 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 macroeconomic and/or global manufacturing climates may
not improve or may deteriorate; customers may not purchase our
solutions when or at the rates we expect; our businesses, including
our Internet of Things (IoT) business, may not expand and/or
generate the revenue we expect; foreign currency exchange rates may
vary from our expectations and thereby affect our reported revenue
and expense; the mix of revenue between license & subscription
solutions, support and professional services could be different
than we expect, which could impact our EPS results; our customers
may purchase more of our solutions as subscriptions than we expect,
which would adversely affect near-term revenue, operating margins,
and EPS; customers may not purchase subscriptions as we expect,
which could impact our ability to achieve targeted subscription
bookings and subscription mix; sales of our solutions as
subscriptions may not have the longer-term effect on revenue that
we expect;we may be unable to improve performance in Japan when or
as we expect;we may be unable to generate sufficient operating cash
flow to return 40% of free cash flow to shareholders and other uses
of cash or our credit facility limits could preclude share
repurchases; and any repatriation of cash held outside the U.S.,
which constitutes a significant portion of our
cash,
could be subject to significant taxes.
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 most recent Annual Report on
Form 10-K and Quarterly Reports on Form 10-Q.
PTC and the PTC logo are trademarks or registered trademarks of PTC
Inc. or its subsidiaries in the United States and in other
countries.
About PTC (NASDAQ: PTC)
PTC has the most robust Internet of Things technology in the world.
In 1986 we revolutionized digital 3D design, and in 1998 were first
to market with Internet-based PLM. Now our leading IoT and AR
platform and field-proven solutions bring together the physical and
digital worlds to reinvent the way you create, operate, and service
products. With PTC, global manufacturers and an ecosystem of
partners and developers can capitalize on the promise of the IoT
today and drive the future of innovation.
PTC.com @PTC Blogs
PTC Investor Relations Contacts
Tim Fox, 781-370-5961
tifox@ptc.com
Jason Howard, 781-370-5087
jahoward@ptc.com
PTC Inc.
|
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
(in thousands, except per share data)
|
|
Three Months Ended
|
Nine Months Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
Revenue:
|
|
|
|
|
Subscription
|
$74,859
|
$31,822
|
$195,001
|
$77,657
|
Support
|
140,428
|
161,881
|
433,624
|
494,262
|
Total
recurring revenue
|
215,287
|
193,703
|
628,625
|
571,919
|
Perpetual
license
|
32,348
|
44,648
|
94,099
|
132,100
|
Total
subscription, support and license revenue
|
247,635
|
238,351
|
722,724
|
704,019
|
Professional
services
|
43,658
|
50,301
|
134,936
|
148,277
|
Total
revenue
|
291,293
|
288,652
|
857,660
|
852,296
|
|
|
|
|
|
Cost
of revenue:
|
|
|
|
|
Cost of license and subscription
revenue (1)
(2)
|
21,648
|
17,809
|
62,333
|
50,621
|
Cost of support revenue
(1)
(2)
|
23,635
|
21,055
|
69,028
|
63,670
|
Total
cost of software revenue
|
45,283
|
38,864
|
131,361
|
114,291
|
Cost of professional services
revenue(1)
|
36,985
|
43,606
|
114,852
|
128,518
|
Total
cost of revenue
|
82,268
|
82,470
|
246,213
|
242,809
|
|
|
|
|
|
Gross
margin
|
209,025
|
206,182
|
611,447
|
609,487
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
Sales and marketing
(1)
|
93,101
|
94,874
|
271,568
|
264,480
|
Research and development
(1)
|
59,850
|
57,118
|
175,474
|
171,397
|
General and administrative
(1)
|
35,294
|
35,485
|
108,789
|
107,968
|
Amortization
of acquired intangible assets
|
7,973
|
8,294
|
23,986
|
25,040
|
Restructuring
charges
|
1,551
|
2,815
|
8,300
|
44,541
|
Total
operating expenses
|
197,769
|
198,586
|
588,117
|
613,426
|
|
|
|
|
|
Operating
income (loss)
|
11,256
|
7,596
|
23,330
|
(3,939)
|
Other
expense, net
|
(10,557)
|
(8,300)
|
(30,190)
|
(19,880)
|
Income
(loss) before income taxes
|
699
|
(704)
|
(6,860)
|
(23,819)
|
Provision
(benefit) for income taxes
|
1,650
|
(3,777)
|
4,336
|
2,173
|
Net
income (loss)
|
$(951)
|
$3,073
|
$(11,196)
|
$(25,992)
|
|
|
|
|
|
Earnings
(loss) per share:
|
|
|
|
|
Basic
|
$(0.01)
|
$0.03
|
$(0.10)
|
$(0.23)
|
Weighted
average shares outstanding
|
115,615
|
114,795
|
115,511
|
114,499
|
|
|
|
|
|
Diluted
|
$(0.01)
|
$0.03
|
$(0.10)
|
$(0.23)
|
Weighted
average shares outstanding
|
115,615
|
115,698
|
115,511
|
114,499
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The amounts in the tables above include stock-based compensation as
follows:
|
|
|
|
|
|
Three Months Ended
|
Nine
Months Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
Cost
of license and subscription revenue
|
$347
|
$195
|
$954
|
$552
|
Cost
of support
|
1,139
|
963
|
3,638
|
3,611
|
Cost
of professional services revenue
|
1,505
|
1,342
|
4,500
|
4,072
|
Sales
and marketing
|
3,296
|
3,195
|
11,047
|
11,254
|
Research
and development
|
2,805
|
2,531
|
9,753
|
7,578
|
General
and administrative
|
7,482
|
5,570
|
26,247
|
24,754
|
Total
stock-based compensation
|
$16,574
|
$13,796
|
$56,139
|
$51,821
|
|
|
|
|
|
|
(2)
|
In the third quarter of 2017, PTC began reporting cost of
support revenue separate from cost of license and subscription
revenue. Costs for previous periods have also been separately
reported to conform to the current period
presentation.
|
PTC Inc.
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED)
|
(in thousands, except per share data)
|
|
Three Months Ended
|
Nine Months
Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
GAAP
revenue
|
$291,293
|
$288,652
|
$857,660
|
$852,296
|
Fair
value adjustment of acquired deferred subscription
revenue
|
373
|
746
|
1,430
|
1,711
|
Fair
value adjustment of acquired deferred services revenue
|
258
|
277
|
788
|
873
|
Non-GAAP
revenue
|
$291,924
|
$289,675
|
$859,878
|
$854,880
|
|
|
|
|
|
GAAP
gross margin
|
$209,025
|
$206,182
|
$611,447
|
$609,487
|
Fair
value adjustment of acquired deferred revenue
|
631
|
1,023
|
2,218
|
2,584
|
Fair
value adjustment to deferred services cost
|
(108)
|
(121)
|
(329)
|
(378)
|
Stock-based
compensation
|
2,991
|
2,500
|
9,092
|
8,235
|
Amortization
of acquired intangible assets included in cost of
revenue
|
6,517
|
6,383
|
19,294
|
18,235
|
Non-GAAP
gross margin
|
$219,056
|
$215,967
|
$641,722
|
$638,163
|
|
|
|
|
|
GAAP
operating income (loss)
|
$11,256
|
$7,596
|
$23,330
|
$(3,939)
|
Fair
value adjustment of acquired deferred revenue
|
631
|
1,023
|
2,218
|
2,584
|
Fair
value adjustment to deferred services cost
|
(108)
|
(121)
|
(329)
|
(378)
|
Stock-based
compensation
|
16,574
|
13,796
|
56,139
|
51,821
|
Amortization
of acquired intangible assets included in cost of
revenue
|
6,517
|
6,383
|
19,294
|
18,235
|
Amortization
of acquired intangible assets
|
7,973
|
8,294
|
23,986
|
25,040
|
Acquisition-related
charges included in general and administrative costs
|
264
|
937
|
987
|
3,215
|
US
pension plan termination-related costs
|
285
|
-
|
285
|
-
|
Restructuring
charges
|
1,551
|
2,815
|
8,300
|
44,541
|
Non-GAAP operating income
(1)
|
$44,943
|
$40,723
|
$134,210
|
$141,119
|
|
|
|
|
|
GAAP
net income (loss)
|
$(951)
|
$3,073
|
$(11,196)
|
$(25,992)
|
Fair
value adjustment of acquired deferred revenue
|
631
|
1,023
|
2,218
|
2,584
|
Fair
value adjustment to deferred services cost
|
(108)
|
(121)
|
(329)
|
(378)
|
Stock-based
compensation
|
16,574
|
13,796
|
56,139
|
51,821
|
Amortization
of acquired intangible assets included in cost of
revenue
|
6,517
|
6,383
|
19,294
|
18,235
|
Amortization
of acquired intangible assets
|
7,973
|
8,294
|
23,986
|
25,040
|
Acquisition-related
charges included in general and administrative costs
|
264
|
937
|
987
|
3,215
|
US
pension plan termination-related costs
|
285
|
-
|
285
|
-
|
Restructuring
charges
|
1,551
|
2,815
|
8,300
|
44,541
|
Non-operating
credit facility refinancing costs
|
-
|
-
|
1,152
|
2,359
|
Income tax adjustments
(2)
|
(171)
|
(6,202)
|
(2,810)
|
(6,481)
|
Non-GAAP
net income
|
$32,565
|
$29,998
|
$98,026
|
$114,944
|
PTC Inc.
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED),
CONT'D.
|
(in thousands, except per share data)
|
|
Three Months Ended
|
Nine Months Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
GAAP
diluted earnings (loss) per share
|
$(0.01)
|
$0.03
|
$(0.10)
|
$(0.23)
|
Fair
value of acquired deferred revenue
|
0.01
|
0.01
|
0.02
|
0.02
|
Stock-based
compensation
|
0.14
|
0.12
|
0.48
|
0.45
|
Amortization
of acquired intangibles
|
0.12
|
0.13
|
0.37
|
0.38
|
Acquisition-related
charges
|
-
|
0.01
|
0.01
|
0.03
|
Restructuring
charges
|
0.01
|
0.02
|
0.07
|
0.39
|
Non-operating
credit facility refinancing costs
|
-
|
-
|
0.01
|
0.02
|
Income
tax adjustments
|
-
|
(0.05)
|
(0.02)
|
(0.06)
|
Non-GAAP
diluted earnings per share
|
$0.28
|
$0.26
|
$0.84
|
$1.00
|
|
|
|
|
|
GAAP
diluted weighted average shares outstanding
|
115,615
|
115,698
|
115,511
|
114,499
|
Dilutive
effect of stock based compensation plans
|
1,962
|
-
|
1,812
|
807
|
Non-GAAP
diluted weighted average shares outstanding
|
117,577
|
115,698
|
117,323
|
115,306
|
|
(1)
|
Operating margin impact of non-GAAP adjustments:
|
|
Three
Months Ended
|
Nine Months Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
GAAP
operating margin
|
3.9%
|
2.6%
|
2.7%
|
-0.5%
|
Fair
value of acquired deferred revenue
|
0.2%
|
0.4%
|
0.3%
|
0.3%
|
Fair
value adjustment to deferred services cost
|
0.0%
|
0.0%
|
0.0%
|
0.0%
|
Stock-based
compensation
|
5.7%
|
4.8%
|
6.5%
|
6.1%
|
Amortization
of acquired intangibles
|
5.0%
|
5.1%
|
5.0%
|
5.1%
|
Acquisition-related
charges
|
0.1%
|
0.3%
|
0.1%
|
0.4%
|
US
pension plan termination-related costs
|
0.1%
|
0.0%
|
0.0%
|
0.0%
|
Restructuring
charges
|
0.5%
|
1.0%
|
1.0%
|
5.2%
|
Non-GAAP
operating margin
|
15.4%
|
14.1%
|
15.6%
|
16.5%
|
|
(2)
|
We have recorded a full valuation allowance against our U.S. net
deferred tax assets and a valuation allowance against net deferred
tax assets in certain foreign jurisdictions. As we are profitable
on a non-GAAP basis, the 2017 and 2016 non-GAAP tax provisions are
being calculated assuming there is no valuation allowance. 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. For the
three and nine months ended July 1, 2017 and July 2, 2016 our
non-GAAP tax provision is based on our annual expected non-GAAP tax
rate applied to our year-to-date non-GAAP earnings.
|
PTC Inc.
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
(in thousands)
|
|
July 1,
|
September 30,
|
|
2017
|
2016
|
|
|
|
ASSETS
|
|
|
|
|
|
Cash
and cash equivalents
|
$260,695
|
$277,935
|
Marketable
securities
|
50,189
|
49,616
|
Accounts
receivable, net
|
128,561
|
161,357
|
Property
and equipment, net
|
63,443
|
67,113
|
Goodwill
and acquired intangible assets, net
|
1,445,453
|
1,480,118
|
Other
assets
|
343,420
|
309,590
|
|
|
|
Total
assets
|
$2,291,761
|
$2,345,729
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
Deferred
revenue
|
$465,316
|
$413,657
|
Debt,
net of deferred issuance costs
|
712,191
|
751,601
|
Other
liabilities
|
278,874
|
337,805
|
Stockholders'
equity
|
835,380
|
842,666
|
|
|
|
Total
liabilities and stockholders' equity
|
$2,291,761
|
$2,345,729
|
PTC Inc.
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(in thousands)
|
|
Three
Months Ended
|
Nine
Months Ended
|
||
|
July 1,
|
July 2,
|
July 1,
|
July 2,
|
|
2017
|
2016
|
2017
|
2016
|
|
|
|
|
|
Cash
flows from operating activities:
|
|
|
|
|
Net
income (loss)
|
$(951)
|
$3,073
|
$(11,196)
|
$(25,992)
|
Stock-based
compensation
|
16,574
|
13,796
|
56,139
|
51,821
|
Depreciation
and amortization
|
21,504
|
21,817
|
64,187
|
64,721
|
Accounts
receivable
|
19,540
|
(5,118)
|
34,913
|
58,499
|
Accounts
payable and accruals
|
(7,338)
|
7,831
|
(47,924)
|
(9,861)
|
Deferred
revenue
|
18,528
|
20,573
|
45,985
|
44,592
|
Income
taxes
|
(3,152)
|
(8,644)
|
(17,832)
|
(17,470)
|
Excess
tax benefits from stock-based awards
|
(258)
|
(38)
|
(397)
|
(94)
|
Other
|
9,208
|
6,167
|
(21,809)
|
3,380
|
Net
cash provided by operating activities
|
73,655
|
59,457
|
102,066
|
169,596
|
|
|
|
|
|
Capital
expenditures
|
(4,544)
|
(7,766)
|
(19,333)
|
(16,632)
|
Acquisitions of businesses, net
of cash acquired (1)
|
(4,960)
|
-
|
(4,960)
|
(164,191)
|
Proceeds
(payments) on debt, net
|
-
|
(60,000)
|
(40,000)
|
110,000
|
Proceeds
from issuance of common stock
|
-
|
18
|
3,978
|
19
|
Payments of withholding taxes in connection with
|
|
|
|
|
vesting
of stock-based awards
|
(7,078)
|
(5,165)
|
(26,244)
|
(20,636)
|
Excess
tax benefits from stock-based awards
|
258
|
38
|
397
|
94
|
Proceeds
from sales of investments
|
-
|
-
|
15,218
|
-
|
Contingent
consideration
|
(8,343)
|
(9,371)
|
(11,054)
|
(10,621)
|
Proceeds
(purchases) of marketable securities, net
|
(2,013)
|
(44,605)
|
(733)
|
(44,605)
|
Repurchases
of common stock
|
(34,994)
|
-
|
(34,994)
|
-
|
Other
financing & investing activities
|
-
|
(5,709)
|
(184)
|
(6,759)
|
Foreign
exchange impact on cash
|
5,398
|
(727)
|
(1,397)
|
4,944
|
|
|
|
|
|
Net
change in cash and cash equivalents
|
17,379
|
(73,830)
|
(17,240)
|
21,209
|
Cash
and cash equivalents, beginning of period
|
243,316
|
368,456
|
277,935
|
273,417
|
Cash
and cash equivalents, end of period
|
$260,695
|
$294,626
|
$260,695
|
$294,626
|
(1)
|
We acquired a company on April 5, 2017 for $5.0 million (net of
cash acquired). We aquired Kepware, Inc. on January 11, 2016 for
$99 million (net of cash acquired) and Vuforia on November 3, 2015
for $65 million (net of cash acquired).
|