|
Ÿ
|
Q3 Results: Revenue of $243.0 million and non-GAAP EPS of $0.21; GAAP EPS of $0.09
|
|
|
°
|
Non-GAAP operating margin of 13.2%; GAAP operating margin of 4.9%
|
|
|
°
|
Relative to updated Q3 guidance ($230 - $240 million in revenue with $0.14 to $0.20 non-GAAP EPS), currency fluctuations did not meaningfully impact results
|
|
|
Ÿ
|
Q4 Guidance: Revenue of $255 to $265 million and non-GAAP EPS of $0.30 to $0.32
|
|
|
°
|
GAAP EPS of $0.20 to $0.22
|
|
|
°
|
Assumes $1.25 USD / EURO, up from $1.20 assumption in previous guidance, a $3 million positive impact to revenue in Q4 and a $1 million negative impact to expense
|
|
|
Ÿ
|
FY 2010 Targets: Maintaining revenue target of $1 billion and non-GAAP EPS of $1.00
|
|
|
°
|
GAAP EPS of $0.50
|
|
|
°
|
Maintaining license revenue growth target of 35% to 40% year-over-year growth
|
|
|
°
|
Non-GAAP operating margin of 16%; GAAP operating margin of 7.5%
|
|
|
What:
|
PTC Fiscal Q3 Conference Call and Webcast
|
|
When:
|
Wednesday, July 28th, 2010 at 8:30 am (ET)
|
|
Dial-in:
|
1-888-566-8560 or 1-517-623-4768
Call Leader: Richard Harrison
Passcode: PTC
|
|
Webcast:
|
www.ptc.com/for/investors.htm
|
|
Replay:
|
The audio replay of this event will be archived for public replay until 4:00 pm (CT) on August 2, 2010
|
|
at 1-866-515-1617 or 203-369-2026. To access the replay via webcast, please visit www.ptc.com/for/investors.htm.
|
|
|
PARAMETRIC TECHNOLOGY CORPORATION
|
||||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
|
(in thousands, except per share data)
|
||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||
|
July 3,
|
July 4,
|
July 3,
|
July 4,
|
|||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||
|
Revenue:
|
||||||||||||
|
License
|
$
|
67,498
|
$
|
49,450
|
$
|
206,958
|
$
|
142,022
|
||||
|
Service
|
175,500
|
176,709
|
535,025
|
549,820
|
||||||||
|
Total revenue
|
242,998
|
226,159
|
741,983
|
691,842
|
||||||||
|
Costs and expenses:
|
||||||||||||
|
Cost of license revenue(1)
|
7,621
|
7,644
|
24,000
|
22,204
|
||||||||
|
Cost of service revenue(1)
|
67,090
|
66,162
|
206,548
|
214,205
|
||||||||
|
Sales and marketing(1)
|
79,121
|
73,823
|
232,856
|
225,072
|
||||||||
|
Research and development(1)
|
50,597
|
46,562
|
151,247
|
139,675
|
||||||||
|
General and administrative(1)
|
22,755
|
19,245
|
69,633
|
58,375
|
||||||||
|
Amortization of acquired intangible assets
|
3,836
|
3,827
|
11,869
|
11,510
|
||||||||
|
In-process research and development
|
--
|
300
|
--
|
300
|
||||||||
|
Restructuring charges
|
--
|
6,609
|
--
|
16,397
|
||||||||
|
Total costs and expenses
|
231,020
|
224,172
|
696,153
|
687,738
|
||||||||
|
Operating income
|
11,978
|
1,987
|
45,830
|
4,104
|
||||||||
|
Other expense, net
|
(320
|
)
|
(491
|
)
|
(1,449
|
)
|
(1,812
|
)
|
||||
|
Income before income taxes
|
11,658
|
1,496
|
44,381
|
2,292
|
||||||||
|
Provision for (benefit from) income taxes
|
940
|
(2,292
|
)
|
6,798
|
(13,330
|
)
|
||||||
|
Net income
|
$
|
10,718
|
$
|
3,788
|
$
|
37,583
|
$
|
15,622
|
||||
|
Earnings per share:
|
||||||||||||
|
Basic
|
$
|
0.09
|
$
|
0.03
|
$
|
0.32
|
$
|
0.14
|
||||
|
Weighted average shares outstanding
|
115,188
|
115,194
|
115,802
|
114,843
|
||||||||
|
Diluted
|
$
|
0.09
|
$
|
0.03
|
$
|
0.31
|
$
|
0.13
|
||||
|
Weighted average shares outstanding
|
119,003
|
117,074
|
119,996
|
116,691
|
||||||||
|
(1)
|
The amounts in the tables above include stock-based compensation as follows:
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||
|
July 3,
|
July 4,
|
July 3,
|
July 4,
|
||||||
|
2010
|
2009
|
2010
|
2009
|
||||||
|
Cost of license revenue
|
$
|
2
|
$
|
11
|
$
|
21
|
$
|
28
|
|
|
Cost of service revenue
|
2,186
|
2,055
|
7,007
|
5,601
|
|||||
|
Sales and marketing
|
3,471
|
3,491
|
10,065
|
8,592
|
|||||
|
Research and development
|
2,252
|
1,986
|
7,294
|
5,810
|
|||||
|
General and administrative
|
3,599
|
3,969
|
13,270
|
8,742
|
|||||
|
Total stock-based compensation
|
$
|
11,510
|
$
|
11,512
|
$
|
37,657
|
$
|
28,773
|
|
|
PARAMETRIC TECHNOLOGY CORPORATION
|
|||||||||||||
|
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED)
|
|||||||||||||
|
(in thousands, except per share data)
|
|||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||
|
July 3,
|
July 4,
|
July 3,
|
July 4,
|
||||||||||
|
2010
|
2009
|
2010
|
2009
|
||||||||||
|
GAAP operating income
|
$
|
11,978
|
$
|
1,987
|
$
|
45,830
|
$
|
4,104
|
|||||
|
Stock-based compensation
|
11,510
|
11,512
|
37,657
|
28,773
|
|||||||||
|
Amortization of acquired intangible assets
included in cost of license revenue
|
4,659
|
5,221
|
14,485
|
14,592
|
|||||||||
|
Amortization of acquired intangible assets
included in cost of service revenue
|
--
|
--
|
--
|
8
|
|||||||||
|
Amortization of acquired intangible assets
|
3,836
|
3,827
|
11,869
|
11,510
|
|||||||||
|
In-process research and development
|
--
|
300
|
--
|
300
|
|||||||||
|
Restructuring charges
|
--
|
6,609
|
--
|
16,397
|
|||||||||
|
Non-GAAP operating income (2)
|
$
|
31,983
|
$
|
29,456
|
$
|
109,841
|
$
|
75,684
|
|||||
|
GAAP net income
|
$
|
10,718
|
$
|
3,788
|
$
|
37,583
|
$
|
15,622
|
|||||
|
Stock-based compensation
|
11,510
|
11,512
|
37,657
|
28,773
|
|||||||||
|
Amortization of acquired intangible assets included in cost of license revenue
|
4,659
|
5,221
|
14,485
|
14,592
|
|||||||||
|
Amortization of acquired intangible assets included in cost of service revenue
|
--
|
--
|
--
|
8
|
|||||||||
|
Amortization of acquired intangible assets
|
3,836
|
3,827
|
11,869
|
11,510
|
|||||||||
|
In-process research and development
|
--
|
300
|
--
|
300
|
|||||||||
|
Restructuring charges
|
--
|
6,609
|
--
|
16,397
|
|||||||||
|
Income tax adjustments (3)
|
(6,134
|
)
|
(8,325
|
)
|
(20,207
|
)
|
(29,244
|
)
|
|||||
|
Non-GAAP net income
|
$
|
24,589
|
$
|
22,932
|
$
|
81,387
|
$
|
57,958
|
|||||
|
GAAP diluted earnings per share
|
$
|
0.09
|
$
|
0.03
|
$
|
0.31
|
$
|
0.13
|
|||||
|
Stock-based compensation
|
0.10
|
0.10
|
0.31
|
0.25
|
|||||||||
|
All other items identified above
|
0.02
|
0.07
|
0.06
|
0.12
|
|||||||||
|
Non-GAAP diluted earnings per share
|
$
|
0.21
|
$
|
0.20
|
$
|
0.68
|
$
|
0.50
|
|||||
|
(2)
|
Operating margin impact of non-GAAP adjustments:
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||
|
July 3,
|
July 4,
|
July 3,
|
July 4,
|
||||||
|
2010
|
2009
|
2010
|
2009
|
||||||
|
GAAP operating margin
|
4.9%
|
0.9%
|
6.2%
|
0.6%
|
|||||
|
Stock-based compensation
|
|
4.8%
|
5.1%
|
5.0%
|
4.1%
|
||||
|
Amortization of acquired intangibles
|
3.5%
|
4.0%
|
3.6%
|
3.8%
|
|||||
|
In-process research and development
|
--%
|
0.1%
|
--%
|
--%
|
|||||
|
Restructuring charges
|
--%
|
2.9%
|
--%
|
2.4%
|
|||||
|
Non-GAAP operating margin
|
13.2%
|
13.0%
|
14.8%
|
10.9%
|
|||||
|
(3)
|
Reflects the tax effects of non-GAAP adjustments for the third quarter and first nine months of 2010 and 2009, which are calculated by applying the applicable tax rate by jurisdiction to the non-GAAP adjustments listed above, as well as the effect of a $7.6 million one-time tax benefit recorded in the second quarter of 2009 due to the recognition of deferred tax assets in a foreign jurisdiction.
|
|
PARAMETRIC TECHNOLOGY CORPORATION
|
||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
|
(in thousands)
|
||||
|
July 3,
|
September 30,
|
|||
|
2010
|
2009
|
|||
|
ASSETS
|
||||
|
Cash and cash equivalents
|
$
|
219,019
|
$
|
235,122
|
|
Accounts receivable, net
|
149,034
|
166,591
|
||
|
Property and equipment, net
|
59,473
|
58,105
|
||
|
Goodwill and acquired intangibles, net
|
534,009
|
596,517
|
||
|
Other assets
|
307,505
|
293,877
|
||
|
Total assets
|
$
|
1,269,040
|
$
|
1,350,212
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||
|
Deferred revenue
|
$
|
258,557
|
$
|
234,270
|
|
Borrowings under revolving credit facility
|
--
|
57,880
|
||
|
Other liabilities
|
275,888
|
296,481
|
||
|
Stockholders' equity
|
734,595
|
761,581
|
||
|
Total liabilities and stockholders' equity
|
$
|
1,269,040
|
$
|
1,350,212
|
|
PARAMETRIC TECHNOLOGY CORPORATION
|
||||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||
|
July 3,
|
July 4,
|
July 3,
|
July 4,
|
|||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
$
|
10,718
|
$
|
3,788
|
$
|
37,583
|
$
|
15,622
|
||||
|
Stock-based compensation
|
11,510
|
11,512
|
37,657
|
28,773
|
||||||||
|
Depreciation and amortization
|
15,639
|
15,601
|
47,538
|
45,558
|
||||||||
|
Accounts receivable
|
2,467
|
(9,560
|
)
|
11,228
|
67,455
|
|||||||
|
Accounts payable and accruals (4)
|
7,485
|
963
|
(5,248
|
)
|
(29,986
|
)
|
||||||
|
Deferred revenue
|
16,111
|
(9,559
|
)
|
32,564
|
(2,700
|
)
|
||||||
|
In-process research and development
|
--
|
300
|
--
|
300
|
||||||||
|
Income taxes
|
(16,551
|
)
|
(18,584
|
)
|
(23,049
|
)
|
(53,371
|
)
|
||||
|
Excess tax benefits from stock-based awards
|
(4
|
)
|
(13,094
|
)
|
(226
|
)
|
(13,094
|
)
|
||||
|
Other
|
2,993
|
(5,814
|
)
|
3,029
|
5,646
|
|||||||
|
Net cash provided (used) by operating activities
|
50,368
|
(24,447
|
)
|
141,076
|
64,203
|
|||||||
|
Capital expenditures
|
(4,582
|
)
|
(8,543
|
)
|
(21,684
|
)
|
(23,809
|
)
|
||||
|
Acquisitions of businesses, net of cash acquired
|
--
|
(24,315
|
)
|
(2,087
|
)
|
(32,790
|
)
|
|||||
|
Proceeds from (payments on) debt, net
|
(31,112
|
)
|
--
|
(50,832
|
)
|
(31,951
|
)
|
|||||
|
Repurchases of common stock
|
(14,974
|
)
|
--
|
(60,046
|
)
|
(9,581
|
)
|
|||||
|
Excess tax benefits from stock-based awards
|
4
|
13,094
|
226
|
13,094
|
||||||||
|
Other investing and financing activities (5)
|
1,397
|
716
|
(11,726
|
)
|
(1,694
|
)
|
||||||
|
Foreign exchange impact on cash
|
(4,774
|
)
|
7,122
|
(11,030
|
)
|
(3,068
|
)
|
|||||
|
Net change in cash and cash equivalents
|
(3,673
|
)
|
(36,373
|
)
|
(16,103
|
)
|
(25,596
|
)
|
||||
|
Cash and cash equivalents, beginning of period
|
222,692
|
267,718
|
235,122
|
256,941
|
||||||||
|
Cash and cash equivalents, end of period
|
$
|
219,019
|
$
|
231,345
|
$
|
219,019
|
$
|
231,345
|
||||
|
(4)
|
Includes accounts payable, accrued expenses, and accrued compensation and benefits.
|
|
(5)
|
The three months ended July 3, 2010 and July 4, 2009 include $0.1 million and $0.1 million, respectively, for payments of withholding taxes in connection with vesting of restricted stock units and restricted stock. The nine months ended July 3, 2010 and July 4, 2009 include $20.3 million and $4.4 million, respectively, for payments of withholding taxes in connection with vesting of restricted stock units and restricted stock.
|