Exhibit 99.1
| |
|
|
| Investor Contact:
|
|
Media Contact: |
Meredith Mendola
781-370-6151
mmendola@ptc.com
|
|
Nicole Rowe
781-370-6369
nrowe@ptc.com |
PTC Reports First Quarter Fiscal Year 2008 Results
- Company Delivers Year-Over-Year Revenue Growth of 9% and Non-GAAP Operating Income Growth of
34% -
NEEDHAM, Mass., January 23, 2008 PTC (Nasdaq: PMTC), the Product Development Company®, today
reported GAAP revenue of $241.2 million for the first quarter ended December 29, 2007, up 9% from
the same period last year. Non-GAAP revenue for the first quarter was $242.5 million. Non-GAAP
revenue excludes the effect of purchase accounting on the fair value of the acquired deferred
maintenance revenue balance of CoCreate Software GmbH, which PTC acquired during the first quarter.
We performed well in the first quarter, said C. Richard Harrison, president and chief executive
officer. Our focus on delivering significant operating margin improvement in 2008 has begun to
pay off. We delivered an 18.2% non-GAAP operating margin in the first quarter, a 330 basis point
improvement from the same period last year. Our continued efforts to evolve our distribution and
services models, our globalization strategy, and the immediate non-GAAP operating margin accretion
provided by CoCreate contributed to this improvement. In addition, we continue to deliver revenue
growth that is higher than market growth rates.
GAAP operating income for the first quarter of 2008 was $14.9 million, or 6.2% of total GAAP
revenue, compared with $21.0 million, or 9.5% of total GAAP revenue in the year-ago period. GAAP
net income for the first quarter of 2008 was $9.9 million, or $0.08 per diluted share, compared
with GAAP net income of $15.2 million, or $0.13 per diluted share, in the year-ago period.
Non-GAAP operating income, which excludes the effect of purchase accounting on the acquired
deferred maintenance revenue balance of CoCreate, stock-based compensation cost, restructuring
charges, amortization of acquisition-related intangible assets, and in-process research and
development write-offs associated with acquisitions, was $44.1 million for the first quarter of
2008, or 18.2% of total non-GAAP revenue, compared with $33.0 million, or 14.9% of total GAAP
revenue, in the year-ago period. Non-GAAP net income, which excludes the items excluded from
non-GAAP operating income and the related tax effect of those items, was $31.1 million for the
first quarter of 2008, or $0.26 per diluted share, compared to $26.8 million in the year-ago
period, or $0.23 per diluted share. We have provided a reconciliation between GAAP and non-GAAP
results in the attached financial tables.
PTCs GAAP and non-GAAP results for the first quarter of fiscal 2008 include expenses of $3.2
million associated with its restatement of the third quarter of 2007 and prior financial results
announced and completed during the quarter. As previously reported, PTC reversed its valuation
allowance against deferred tax assets in the U.S. and a foreign jurisdiction in the third quarter
of 2007. Therefore, the GAAP and non-GAAP effective income tax rates of 40% and 32%, respectively,
in the first quarter of 2008 are higher than the GAAP and non-GAAP effective income tax rates of
30% and 21%, respectively, in the first quarter of 2007. We have provided more information about
the impact of this change in the attached financial tables.
Cash and cash equivalents were $215 million at the end of the first quarter of 2008, ahead of
expectations. PTC used $50 million of cash during the quarter to help finance the acquisition of
CoCreate and also repaid $15 million of the $220 million borrowed under its revolving credit
facility to finance the rest of
PTC Reports First Quarter Fiscal Year 2008 Results
Page 2
that transaction. Cash flow from operations was $16.7 million for the first quarter, ahead of
expectations primarily due to strong cash collections during the quarter.
First Quarter 2008 Revenue Metrics
PTC delivered the following results for the first quarter of fiscal 2008 compared to the same
period in 2007 (based on GAAP revenue):
| |
|
|
Total revenue growth of 9%, which reflects both organic revenue growth and revenue from
acquired businesses. Maintenance revenue grew 13%, training and consulting service revenue
grew 10% and license revenue grew 1%. License revenue reflects increased sales of new
seats and/or increased revenue from new seats of our major product offerings (Pro/ENGINEER,
Windchill, Arbortext, and Mathcad), offset by a decline in revenue from Pro/ENGINEER
upgrades and modules; |
| |
|
|
Total revenue from our reseller channel of $59.5 million, up 26%, reflecting continued
success in the SMB market around the world for our organic products, as well as the
addition of CoCreate channel revenue; |
| |
|
|
Revenue growth of 23% in Europe, 7% in the Pacific Rim, and 3% in Japan, partially
offset by a 2% decline in North America. |
In the first quarter, PTC received orders from or on behalf of leading organizations including
Airbus S.A.S.; Carrier Corporation; Gates Corporation; ITT Industries; Lockheed Martin Corporation;
Shanhaiguan New Shipbuilding Industry Company Ltd.; Sulzer Pumps Ltd.; Toyota Motor Corporation;
the United States Navy; and Volvo Group.
We remain confident in our ability to achieve our Fiscal 2008 targets of $1,060 million in
non-GAAP revenue and non-GAAP operating margins of at least 22%, continued Harrison. We are
mindful of current investor concerns about the economy. However, our forecast continues to support
our confidence in our ability to execute our plan. We believe we are the best-positioned PLM
vendor to support customers with business initiatives that enable cost reduction, such as global
product development and IT consolidation. These customer initiatives have been driving investment
in our solutions for at least two years, and we believe customers would only accelerate them in a
more difficult economic environment.
Second Quarter and Fiscal Year 2008 Financial Outlook
PTCs GAAP revenue forecast for the second quarter of fiscal 2008 is between $248 million and $258
million, and GAAP earnings per diluted share are expected to be between $0.10 and $0.14. PTC
expects non-GAAP second quarter revenue to be between $250 million and $260 million, and expects
non-GAAP earnings per diluted share to be between $0.24 and $0.28. The non-GAAP revenue and
earnings expectations exclude the effect of purchase accounting on the acquired deferred
maintenance revenue balance of CoCreate of about $2 million and the following second quarter
estimated expenses and their tax effects:
| |
|
|
Approximately $12 million of expense related to stock-based compensation |
| |
|
|
Approximately $8 million of acquisition-related amortization expense |
| |
|
|
Approximately $3 million of restructuring expenses related to our continued
globalization program |
For the fiscal year ending September 30, 2008, PTC expects GAAP revenue to be about $1,055 million
and GAAP earnings per diluted share to be between $0.66 and $0.77. PTC expects non-GAAP revenue to
be about $1,060 million and non-GAAP earnings per diluted share to be between $1.17 and $1.27 for
the fiscal year. The non-GAAP revenue and earnings expectations exclude the effect of purchase
accounting on the acquired deferred maintenance revenue balance of CoCreate of about $5 million and
the following full-year estimated expenses and their tax effects:
| |
|
|
Approximately $45 million of expense related to stock-based compensation |
| |
|
|
Approximately $32 million of acquisition-related amortization expense |
PTC Reports First Quarter Fiscal Year 2008 Results
Page 3
| |
|
|
$1.9 million of in-process research and development expense related to acquisitions
completed in the first quarter of 2008 |
| |
|
|
Approximately $15 million of restructuring expenses related to the continued
globalization program |
PTC has changed its assumptions for our future GAAP and non-GAAP tax rates. Previously, our 2008
guidance reflected an assumption that our GAAP and non-GAAP effective income tax rates would be
approximately 40%. The current guidance reflects an assumption that our GAAP and non-GAAP
effective income tax rates will be 37.5%. Additionally, upon the close of the CoCreate
acquisition, our estimate was that the acquired deferred maintenance revenue fair-value write-down
related to that transaction would impact our GAAP revenue by about $10 million in Fiscal 2008.
Upon completion of our preliminary purchase accounting for the transaction, our current expectation
is that it will impact our GAAP revenue by about $5 million in Fiscal 2008. This is reflected in
the guidance above.
Important Information about Non-GAAP References
To supplement our financial results presented on a GAAP basis, we use non-GAAP measures, which
exclude certain business combination accounting entries and expenses related to acquisitions as
well as other expenses including stock-based compensation and restructuring charges, that we
believe are helpful in understanding our financial results and our projected future financial
performance. PTC believes these non-GAAP measures aid investors overall understanding of PTCs
results by providing a higher degree of transparency for certain financial measures and providing a
level of disclosure that helps investors understand how PTC plans and measures its own business.
We believe that providing non-GAAP measures affords investors a view of our operating results that
may be more easily compared to peer companies and enables investors to consider PTCs operating
results on both a GAAP and non-GAAP basis in periods when PTC is engaged in acquisition activities
or undertaking restructuring activities. However, non-GAAP revenue, non-GAAP operating income,
non-GAAP net income and non-GAAP earnings per share should be construed neither as an alternative
to GAAP revenue, GAAP operating income, GAAP net income or GAAP earnings per share as an indicator
of our operating performance nor as a substitute for cash flow from operations as a measure of
liquidity because the items excluded from the non-GAAP measures often have a material impact on
PTCs results of operations. Therefore, management uses, and investors should use, non-GAAP
measures in conjunction with our reported GAAP results.
Our management regularly uses our supplemental non-GAAP financial measures internally to
understand, manage and evaluate our business and to make operating decisions. These non-GAAP
measures are among the primary factors management uses in planning for and forecasting future
periods. In addition, compensation of our executives is based in part on the performance of our
business based on these non-GAAP measures. Our non-GAAP financial measures reflect adjustments
based on the following items, as well as the related income tax effects:
| |
|
|
Deferred maintenance support revenue: Business combination accounting rules require us
to account for the fair value of support contracts assumed in connection with our
acquisitions. Because these are typically one-year contracts, our GAAP revenues for the
one-year period subsequent to our acquisitions do not reflect the full amount of software
license updates and product support revenues on assumed support contracts that would have
otherwise been recorded by the acquired entities. The non-GAAP adjustment, reflected in
non-GAAP revenue, is intended to reflect the full amount of such revenues. We believe this
adjustment is useful to investors as a measure of the performance of the acquired business
in the current fiscal year and provides a basis for comparing maintenance revenue in
subsequent fiscal years which are not impacted by the GAAP purchase accounting adjustment. |
| |
|
|
Stock-based compensation expense: We exclude the effect of stock-based compensation
expense from our non-GAAP operating expenses, operating margin and net income. Although PTC
undertakes analyses to ensure that its stock-based compensation awards are in line with
peer companies and do not unduly dilute shareholders, PTC allocates these awards and
measures them at the corporate level. Management excludes their financial statement effect
when planning or |
PTC Reports First Quarter Fiscal Year 2008 Results
Page 4
| |
|
|
measuring the periodic financial performance of PTCs functional organizations since they
are unrelated to our core operating metrics. Stock-based compensation expense will recur in
future periods. |
| |
|
|
Amortization of intangible assets and acquired in-process research and development
expenses: We exclude the effect of amortization of intangibles and in-process research and
development expenses from our non-GAAP operating expenses and net income. We believe that
excluding these expenses, which are associated with acquisitions, provides investors with
information that helps to compare period-over-period operating performance by highlighting
the effect of acquisitions on our results of operations. In addition, PTCs management
excludes the financial statement effect of these items in creating operating budgets for
PTCs functional business units and in evaluating and compensating employees due to the
fact that it is difficult to forecast these expenses because the expense is inconsistent in
amount and frequency and is significantly affected by the timing and size of our
acquisitions. Amortization expenses will recur in future periods. In-process research and
development charges are not recurring with respect to past acquisitions, but we may incur
these expenses in connection with future acquisitions. |
| |
|
|
Restructuring expenses, which consist of PTC employee severance and PTC duplicate
facility closures in connection with our strategy to globalize our workforce to improve our
profitability: We believe it is useful for investors to understand the effect of these
expenses on our cost structure. Although restructuring costs are not recurring with respect
to past severance and facilities closure activity, we may incur these expenses in the
future in connection with continued execution of our globalization strategy. |
| |
|
|
One-time tax items, if any: We exclude the effect of certain one-time tax items, such as
valuation allowance reversals, from our non-GAAP net income. We believe that excluding
certain one-time tax items provides investors with information that helps to compare
period-over-period operating performance by highlighting the effect of one-time items on
our results of operations. There were no such items in the first quarters of 2008 and
2007. |
Earnings Call Webcast
PTC will provide detailed financial information and an outlook update on its first quarter fiscal
year 2008 results conference call and live webcast on January 23, 2008 at 10 a.m. ET. This
earnings press release and accompanying financial and operating statistics will be accessible prior
to the conference call and webcast on PTCs web site at www.ptc.com/for/investors.htm. In
addition, the live webcast may be accessed at the same web address. To access the live call,
please dial 888-566-8560 (in the U.S.) or +1-517-623-4768 (international). Please use passcode
PTC. A replay of the call will be available until 5:00 p.m. ET on January 28, 2008. To access the
replay via webcast, please visit www.ptc.com/for/investors.htm. To access the replay by phone,
please dial 402-220-9786.
PTCs unaudited consolidated statements of operations and the unaudited condensed consolidated
statements of cash flows for the first quarter fiscal 2008 are attached.
About PTC
PTC (Nasdaq: PMTC) provides leading product lifecycle management (PLM), content management and
dynamic publishing solutions to more than 50,000 companies worldwide. PTC customers include the
worlds most innovative companies in manufacturing, publishing, services, government and life
sciences industries. PTC is included in the S&P Midcap 400 and Russell 2000 indices. For more
information on PTC, please visit http://www.ptc.com.
Statements in this news release that are not historical facts, including statements about our
confidence that we will achieve our fiscal 2008 financial targets, anticipated adoption of our
solutions, and projected revenue and earnings, 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, if an economic slowdown were to occur, our customers may elect
to defer or forego investment in our solutions rather than investing in our solutions to achieve
cost-savings or to support other global product
PTC Reports First Quarter Fiscal Year 2008 Results
Page 5
development initiatives. In addition, our purchase price allocations associated with our first
quarter acquisitions, including CoCreate, are preliminary and may change. Likewise, our
assumptions concerning our future GAAP and non-GAAP effective income tax rates are based on
estimates and other factors that could change, including geographic mix of our revenue and profits,
loans and cash repatriations from foreign subsidiaries, and geographic location of royalty income.
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.
PTC, The Product Development Company, and all other PTC product names and logos are trademarks
or registered trademarks of Parametric Technology Corporation or its subsidiaries in the United
States and in other countries. All other companies referenced herein have trademarks or registered
trademarks of their respective holders.
# # #
PTC Reports First Quarter Fiscal Year 2008 Results
Page 6
PARAMETRIC TECHNOLOGY CORPORATION
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 29, |
|
|
December 30, |
|
| |
|
2007 |
|
|
2006 |
|
Revenue: |
|
|
|
|
|
|
|
|
License |
|
$ |
67,191 |
|
|
$ |
66,588 |
|
Service |
|
|
174,051 |
|
|
|
155,079 |
|
|
|
|
|
|
|
|
Total revenue |
|
|
241,242 |
|
|
|
221,667 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of license revenue(1) |
|
|
4,747 |
|
|
|
3,560 |
|
Cost of service revenue(1) |
|
|
71,038 |
|
|
|
68,568 |
|
Sales and marketing(1) |
|
|
71,028 |
|
|
|
69,561 |
|
Research and development(1) |
|
|
41,548 |
|
|
|
37,984 |
|
General and administrative(1) |
|
|
23,551 |
|
|
|
18,923 |
|
Amortization of acquired intangible assets |
|
|
2,893 |
|
|
|
2,088 |
|
In-process research and development |
|
|
1,887 |
|
|
|
|
|
Restructuring charge |
|
|
9,685 |
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
226,377 |
|
|
|
200,684 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Operating income |
|
|
14,865 |
|
|
|
20,983 |
|
Other income, net |
|
|
1,606 |
|
|
|
780 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
16,471 |
|
|
|
21,763 |
|
Provision for income taxes |
|
|
6,591 |
|
|
|
6,610 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,880 |
|
|
$ |
15,153 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
|
$ |
0.14 |
|
Weighted average shares outstanding |
|
|
113,680 |
|
|
|
111,830 |
|
Diluted |
|
$ |
0.08 |
|
|
$ |
0.13 |
|
Weighted average shares outstanding |
|
|
118,087 |
|
|
|
117,283 |
|
|
|
|
| (1) |
|
The amounts in the tables above include stock-based compensation as follows: |
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 29, |
|
|
December 30, |
|
| |
|
2007 |
|
|
2006 |
|
Cost of license revenue |
|
$ |
|
|
|
$ |
21 |
|
Cost of service revenue |
|
|
2,347 |
|
|
|
1,910 |
|
Sales and marketing |
|
|
2,867 |
|
|
|
1,565 |
|
Research and development |
|
|
2,270 |
|
|
|
1,842 |
|
General and administrative |
|
|
3,119 |
|
|
|
3,292 |
|
|
|
|
|
|
|
|
Total stock-based compensation |
|
$ |
10,603 |
|
|
$ |
8,630 |
|
|
|
|
|
|
|
|
PTC Reports First Quarter Fiscal Year 2008 Results
Page 7
PARAMETRIC TECHNOLOGY CORPORATION
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED)
(in thousands, except per share data)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 29, |
|
|
December 30, |
|
| |
|
2007 |
|
|
2006 |
|
GAAP revenue |
|
$ |
241,242 |
|
|
$ |
221,667 |
|
Fair value adjustment of acquired
CoCreate deferred maintenance revenue |
|
|
1,237 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP revenue |
|
$ |
242,479 |
|
|
$ |
221,667 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
GAAP operating income |
|
$ |
14,865 |
|
|
$ |
20,983 |
|
Fair value adjustment of acquired
CoCreate deferred maintenance revenue |
|
|
1,237 |
|
|
|
|
|
Stock-based compensation |
|
|
10,603 |
|
|
|
8,630 |
|
Amortization of acquired intangible assets
included in cost of license revenue |
|
|
2,954 |
|
|
|
1,287 |
|
Amortization of acquired intangible assets
included in cost of service revenue |
|
|
17 |
|
|
|
32 |
|
Amortization of acquired intangible assets |
|
|
2,893 |
|
|
|
2,088 |
|
In-process research and development |
|
|
1,887 |
|
|
|
|
|
Restructuring charge |
|
|
9,685 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income |
|
$ |
44,141 |
|
|
$ |
33,020 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
GAAP net income |
|
$ |
9,880 |
|
|
$ |
15,153 |
|
Fair value adjustment of acquired
CoCreate deferred maintenance revenue |
|
|
1,237 |
|
|
|
|
|
Stock-based compensation |
|
|
10,603 |
|
|
|
8,630 |
|
Amortization of acquired intangible assets
included in cost of license revenue |
|
|
2,954 |
|
|
|
1,287 |
|
Amortization of acquired intangible assets
included in cost of service revenue |
|
|
17 |
|
|
|
32 |
|
Amortization of acquired intangible assets |
|
|
2,893 |
|
|
|
2,088 |
|
In-process research and development |
|
|
1,887 |
|
|
|
|
|
Restructuring charge |
|
|
9,685 |
|
|
|
|
|
Income tax adjustments(2) |
|
|
(8,076 |
) |
|
|
(352 |
) |
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
31,080 |
|
|
$ |
26,838 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
GAAP diluted earnings per share |
|
$ |
0.08 |
|
|
$ |
0.13 |
|
Stock-based compensation |
|
|
0.09 |
|
|
|
0.07 |
|
All other items noted identified above |
|
|
0.09 |
|
|
|
0.03 |
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share |
|
$ |
0.26 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Weighted
average shares used in calculating non-GAAP diluted earnings per share |
|
|
118,087 |
|
|
|
117,283 |
|
|
|
|
| (2) |
|
Reflects the tax effect of non-GAAP adjustments above. In the third quarter of 2007, we
reversed our valuation allowance against deferred tax assets in the United States and a
foreign jurisdiction. |
PTC Reports First Quarter Fiscal Year 2008 Results
Page 8
PARAMETRIC TECHNOLOGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
December 29, |
|
|
September 30, |
|
| |
|
2007 |
|
|
2007 |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
214,788 |
|
|
$ |
263,271 |
|
Accounts receivable, net |
|
|
193,132 |
|
|
|
217,101 |
|
Property and equipment, net |
|
|
53,874 |
|
|
|
54,745 |
|
Goodwill and acquired intangibles, net |
|
|
613,434 |
|
|
|
325,052 |
|
Other assets |
|
|
248,471 |
|
|
|
230,144 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,323,699 |
|
|
$ |
1,090,313 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Deferred revenue |
|
$ |
235,575 |
|
|
$ |
227,164 |
|
Borrowings under revolving credit facility |
|
|
201,428 |
|
|
|
|
|
Other liabilities |
|
|
284,262 |
|
|
|
268,642 |
|
Stockholders equity |
|
|
602,434 |
|
|
|
594,507 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,323,699 |
|
|
$ |
1,090,313 |
|
|
|
|
|
|
|
|
PTC Reports First Quarter Fiscal Year 2008 Results
Page 9
PARAMETRIC TECHNOLOGY CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 29, |
|
|
December 30, |
|
| |
|
2007 |
|
|
2006 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,880 |
|
|
$ |
15,153 |
|
Stock-based compensation |
|
|
10,603 |
|
|
|
8,630 |
|
Depreciation and amortization |
|
|
11,935 |
|
|
|
9,536 |
|
In-process research and development |
|
|
1,886 |
|
|
|
|
|
Accounts receivable, net |
|
|
38,100 |
|
|
|
(8,302 |
) |
Accounts payable and accruals |
|
|
(33,978 |
) |
|
|
(27,604 |
) |
Deferred revenue |
|
|
(16,417 |
) |
|
|
(14,895 |
) |
Other |
|
|
(5,313 |
) |
|
|
1,144 |
|
|
|
|
|
|
|
|
Net cash provided (used) by operating activities |
|
|
16,696 |
|
|
|
(16,338 |
) |
| |
|
|
|
|
|
|
|
Capital expenditures |
|
|
(4,830 |
) |
|
|
(6,345 |
) |
Acquisitions of businesses, net of cash acquired(3) |
|
|
(258,426 |
) |
|
|
(17,639 |
) |
Proceeds from debt, net of repayments |
|
|
205,000 |
|
|
|
|
|
Other investing and financing activities |
|
|
(6,946 |
) |
|
|
2,212 |
|
Foreign exchange impact on cash |
|
|
23 |
|
|
|
2,003 |
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
(48,483 |
) |
|
|
(36,107 |
) |
Cash and cash equivalents, beginning of period |
|
|
263,271 |
|
|
|
183,448 |
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
214,788 |
|
|
$ |
147,341 |
|
|
|
|
|
|
|
|
|
|
|
| (3) |
|
Acquisitions of businesses: |
| |
a. |
|
The first quarter of 2008 includes $244 million for our acquisition of CoCreate
and $14 million for two other acquisitions, net of cash acquired. |
| |
b. |
|
The first quarter of 2007 includes $16 million for our acquisition of ITEDO,
net of cash acquired, and $2 million of contingent purchase price earned in the first
quarter of 2007 related to our 2006 acquisition of certain assets and liabilities of
Cadtrain, Inc. |