NEEDHAM, Mass.--(BUSINESS WIRE)--PTC (Nasdaq: PTC) today reported financial results for the first quarter of fiscal 2016 ended January 2, 2016.
Q1 Fiscal 2016 Overview
First
quarter FY’16 revenue was $291 million GAAP; $292 million non-GAAP. GAAP
net loss was $25.5 million or $0.22 per share driven by a $37 million
restructuring charge; non-GAAP net income was $57 million or $0.50 per
share.
As compared to the first quarter of FY’15, currency negatively impacted revenue by approximately $21 million and negatively impacted non-GAAP EPS by approximately $0.06 per share.
James Heppelmann, President and CEO, said, “PTC delivered a solid Q1, reflecting continued momentum in our subscription program and IoT business. Subscription bookings represented 28% of total bookings, ACV was higher than guidance, and more than 80% of our software revenue was recurring during the quarter. Despite the higher mix of subscriptions in the quarter, we delivered non-GAAP EPS above our guidance range, reflecting a discrete tax benefit in the quarter and continued expense discipline.”
Heppelmann added, “In IoT, new logo additions were strong, with 65 this quarter compared to 42 in Q1’15. Additionally, we closed the acquisitions of Vuforia in Q1 and Kepware in Q2, further extending our IoT offerings with Vuforia’s augmented reality platform and accelerating our entry into the factory setting with Kepware’s access to industrial automation data.”
Operational Overview
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 ptc.com. Information about our bookings and other
reporting measures is provided on page 4.
- For the quarter, subscription bookings were approximately 28% of total bookings, above our guidance assumption of 18% and up from 19% a year ago. Based upon our model, this higher mix of subscription than guidance in the first quarter, while positive long-term, reduced perpetual license revenue by approximately $7 million and reduced non-GAAP EPS by approximately $0.05 as compared to our guidance. As a rule of thumb, our model indicates that, on an annual basis, every 1% change in subscription mix will impact annual revenue by $3 million, and annual non-GAAP EPS by $0.02.
- License and subscription bookings were $69 million; at the high-end of guidance of $62 million to $70 million.
- Total ACV was $11 million; ahead of guidance of $6 million.
- On a year over year, constant currency basis, non-GAAP software revenue was down $4 million or 2%. Our model indicates that the higher mix of subscription than last year lowered software revenue by approximately $7 million.
- Annualized recurring revenue (ARR) was approximately $754 million at the end of the first quarter of fiscal 2016, which increased 6% on a constant currency basis compared to the first quarter of fiscal 2015.
- GAAP operating expenses were approximately $226 million; non-GAAP operating expenses were approximately $159 million.
- Q1 FY’16 GAAP operating margin was (5%) and non-GAAP operating margin was 21%. Q1 FY’15 GAAP operating margin was 12% and non-GAAP operating margin was 21%. We believe the higher mix of subscription in Q1 FY’16 lowered operating margin by approximately 180 basis points as compared to guidance and by approximately 165 basis points as compared to Q1 FY’15. In addition, currency negatively impacted operating margin by 40 basis points as compared to Q1 FY’15.
- We recorded an income tax provision of $4 million GAAP, or ($0.04) per share, and a non-GAAP income tax benefit of $1 million, or $0.01 per share, for the quarter. The non-GAAP income tax benefit is due to discrete items in the quarter and the forecasted geographic mix of non-GAAP income for the year.
- Cash provided by operations for Q1 FY’16 was $61 million. Excluding $17 million paid in connection with the restructuring announced in October 2015, cash provided by operations for Q1 FY’16 was $78 million. We did not purchase any shares in Q1 FY’16, as our share repurchases are planned for the second half of FY’16. Q1 FY’16 DSO was 52 days.
- We ended the quarter with total cash and cash equivalents of $297 million and total debt of $718 million. In conjunction with the Kepware acquisition, we borrowed $120 million in Q2’16.
Workforce Realignment
Reflecting
a realignment of resources toward higher growth opportunities and our
commitment to operating margin improvement, in October 2015, management
announced that it planned to repurpose or eliminate approximately 8% of
worldwide positions and to consolidate select facilities. These actions
are expected to result in a restructuring charge of $40 to $50 million;
of which $37 million was recorded in Q1 FY’16, with the remainder
expected to be recorded predominantly in the second and third quarters
of FY’16. Substantially all of the charges are attributable to
termination benefits, most of which will be paid in FY’16.
FY’16 Business Outlook
For the
quarter ending April 2, 2016 and fiscal year 2016, the company expects:
($ in millions) |
Q2’16 Low |
Q2’16 High |
FY’16 Low |
FY’16 High |
|||||||||||||
Subscription ACV(1) | $ | 10 | $ | 10 | $ | 50 | $ | 55 | |||||||||
License and Subscription Bookings(1) | 71 | 81 | 334 | 364 | |||||||||||||
Subscription % of Bookings(1) | 26 | % | 26 | % | 30 | % | 30 | % | |||||||||
Subscription Revenue | $ | 24 | $ | 24 | $ | 100 | $ | 100 | |||||||||
Support Revenue | 162 | 162 | 665 | 665 | |||||||||||||
Perpetual License Revenue | 55 | 60 | 235 | 255 | |||||||||||||
Total Software Revenue | 241 | 246 | 1,000 | 1,020 | |||||||||||||
Professional Services Revenue | 49 | 49 | 200 | 200 | |||||||||||||
Total Revenue | $ | 290 | $ | 295 | $ | 1,200 | $ | 1,220 | |||||||||
Operating Expense (GAAP) | $ | 191 | $ | 193 | $ | 776 | $ | 789 | |||||||||
Operating Expense (Non-GAAP) | 164 | 166 | 643 | 656 | |||||||||||||
Operating Margin (GAAP) | 6 | % | 7 | % | 8 | % | 8 | % | |||||||||
Operating Margin (Non-GAAP) | 19 | % | 19 | % | 22 | % | 22 | % | |||||||||
Tax Rate (GAAP) | 8 | % | 8 | % | 14 | % | 14 | % | |||||||||
Tax Rate (Non-GAAP) | 16 | % | 16 | % | 15 | % | 12 | % | |||||||||
Shares Outstanding | 116 | 116 | 116 | 116 | |||||||||||||
EPS (GAAP) | $ | 0.08 | $ | 0.13 | $ | 0.57 | $ | 0.62 | |||||||||
EPS (Non-GAAP) | $ | 0.33 | $ | 0.38 | $ | 1.80 | $ | 1.90 | |||||||||
Free Cash Flow(1) | $ | 215 | $ | 225 |
(1)Explanation of these metrics is provided below
The Q2’16 and full year FY’16 non-GAAP operating margin and non-GAAP EPS guidance exclude the estimated items outlined in the table below and their income tax effects, as well as any discrete tax items (which are not known or reflected). Additionally, GAAP operating expenses, operating margin, taxes and EPS do not include the effect of purchase accounting for our acquisition of Kepware.
($ in millions) | Q2’16 | FY’16 | |||||
Effect of acquisition accounting on fair value of acquired deferred revenue | $ | - | $ | 2 | |||
Stock-based compensation expense | 15 | 66 | |||||
Intangible asset amortization expense* | 14 | 51 | |||||
Acquisition-related charges | 1 | 2 | |||||
Restructuring charges | 6 | 45 | |||||
Non-operating credit facility refinancing costs | - | 2 | |||||
Total Estimated GAAP adjustments | $ | 36 | $ | 168 |
*Excludes Kepware
PTC’s First Quarter FY’16 Results Conference
Call, Prepared Remarks and Financial Data Tables
Prepared
remarks for the conference call 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, January 20, 2016. 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
8008575592 or 7737993757 and provide the passcode PTC. The call will
be recorded and a replay will be available for 10 days following the
call by dialing 800-876-5573 and entering the pass code 0215. The
archived webcast will also be available on PTC’s
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. 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.
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 monthly software rental bookings during the period.
License Mix-Adjusted Metrics
These
metrics assume that all new software and cloud services bookings since
the start of FY’14 were perpetual license sales that included support in
subsequent periods. The license mix-adjusted amount is calculated by
converting the ACV (as defined above) of a new subscription solutions
booking in the period to an assumed perpetual license equivalent by
multiplying the ACV by a conversion factor of 2 (as defined above), and
adding that amount to the perpetual license revenue amounts recognized
in that period. Support calculated at 20% of the annual value of the
converted amount is added to support revenue in future periods,
beginning the quarter after the converted booking is assumed to be
recognized. The assumed support revenue is spread ratably over a 12
month period and is assumed to renew in subsequent years.
Annualized Recurring Revenue (ARR)
We
currently offer our solutions on premise and in the cloud as SaaS
offerings. Our on premise solutions can be licensed either as perpetual
with annual support contracts or through a subscription, which is a
combination of license and support. Beginning in FY’16, we launched a
number of initiatives designed to incentivize more of our customers to
purchase our solutions on a subscription basis. If successful, these
initiatives will cause an increasing percentage of our revenue to come
from subscriptions, which is expected to grow our recurring software
revenue.
To help investors understand and assess the success of this expected revenue transition, we are providing an Annualized Recurring Revenue operating measure. Annualized Recurring Revenue (ARR) for a given quarter is calculated by dividing the recurring revenue 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 and does not include non-recurring revenues.
Constant Currency Change Metric
Year-over-year
changes in revenue and bookings on a constant currency basis compare
actual reported results 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.
Free Cash Flow Metric
Free cash
flow guidance excludes the expected restructuring charge of between $40
and $50 million, and the $30 million legal settlement reserve that we
expect to pay to the Securities and Exchange Commission and the
Department of Justice to resolve our previously announced investigation
in China.
Important Information About Non-GAAP References
PTC
provides non-GAAP supplemental information to its financial results.
Non-GAAP revenue, non-GAAP operating expenses, non-GAAP operating
margin, non-GAAP gross profit, non-GAAP gross margin, non-GAAP net
income and non-GAAP EPS exclude the effect of purchase accounting on the
fair value of acquired deferred revenue, stock-based compensation
expense, amortization of acquired intangible assets, restructuring
charges, acquisition-related expenses, costs associated with terminating
a U.S. pension plan, a litigation accrual associated with our previously
disclosed China investigation, certain identified non-operating gains
and losses, the related tax effects of the preceding items, credit
facility refinancing expenses and certain discrete tax items. 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 core 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. Management uses, and
investors should consider, non-GAAP measures in conjunction with our
GAAP results.
PTC also provides information on “free cash flow” and “free cash flow return” 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, and excludes the impact of restructuring charges we may incur and other significant unpredicted discrete items, and free-cash flow return is the value of shares repurchased divided by free cash flow.
Forward-Looking Statements
Statements
in this press release that are not historic facts, including statements
about our second quarter and full fiscal 2016 targets and other future
financial and growth expectations 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 possibility that the macroeconomic and/or global
manufacturing climates may not improve or may deteriorate, the
possibility that customers may not purchase our solutions, including the
Kepware solutions, when or at the rates we expect, the possibility that
our businesses, including our Internet of Things (IoT) business, may not
expand and/or generate the revenue we expect, the possibility that
foreign currency exchange rates may vary from our expectations and
thereby affect our reported revenue and expense, the possibility that
the mix of revenue between license & subscription solutions, support and
professional services could be different than we expect, which could
impact our EPS results, the possibility that our customers may purchase
more of our solutions as subscriptions than we expect, which would
adversely affect near-term revenue, operating margins, and EPS, the
possibility that customers may not purchase subscriptions at the rate we
expect, the possibility that sales of our solutions as subscriptions may
not have the longer-term effect on revenue that we expect, the
possibility that our workforce realignment may not achieve the expense
savings we expect and may adversely affect our operations, and the
possibility that we may be unable to generate sufficient operating cash
flow to return 40% of free cash flow to shareholders or that other uses
of cash could preclude share repurchases.
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 Report 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
PTC
(NASDAQ: PTC) is a global provider of technology platforms and solutions
that transform how companies create, operate, and service the “things”
in the Internet of Things (IoT). The company’s next-generation
ThingWorx® technology platform gives developers the tools they need to
capture, analyze, and capitalize on the vast amounts of data being
generated by smart, connected products and systems. The company’s
field-proven solutions are deployed in more than 26,000 businesses
worldwide to generate a product or service advantage. PTC’s
award-winning CEO, considered an industry thought leader, co-authored
the definitive guides to the impact of the IoT on business in the Harvard
Business Review.
PTC Inc. UNAUDITED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share data) |
|||||||||
Three Months Ended | |||||||||
January 2, 2016 |
January 3, 2015 |
||||||||
Revenue: | |||||||||
Subscription | $ | 22,176 | $ | 14,223 | |||||
Support | 171,756 | 181,629 | |||||||
Total recurring software | 193,932 | 195,852 | |||||||
Perpetual license | 47,763 | 64,748 | |||||||
Total software | 241,695 | 260,600 | |||||||
Professional services | 49,322 | 64,842 | |||||||
Total revenue | 291,017 | 325,442 | |||||||
Cost of revenue: | |||||||||
Cost of software revenue (1) | 36,814 | 34,725 | |||||||
Cost of professional services revenue(1) | 43,333 | 58,217 | |||||||
Total cost of revenue | 80,147 | 92,942 | |||||||
Gross margin | 210,870 | 232,500 | |||||||
Operating expenses: | |||||||||
Sales and marketing (1) | 82,429 | 89,484 | |||||||
Research and development (1) | 57,669 | 61,097 | |||||||
General and administrative (1) | 40,167 | 35,130 | |||||||
Amortization of acquired intangible assets | 8,350 | 9,413 | |||||||
Restructuring charges | 37,147 | (255 | ) | ||||||
Total operating expenses | 225,762 | 194,869 | |||||||
Operating income (loss) | (14,892 | ) | 37,631 | ||||||
Other expense, net | (6,253 | ) | (3,224 | ) | |||||
Income (loss) before income taxes | (21,145 | ) | 34,407 | ||||||
Provision (benefit) for income taxes | 4,347 | 4,123 | |||||||
Net income (loss) | $ | (25,492 | ) | $ | 30,284 | ||||
Earnings (loss) per share: | |||||||||
Basic | $ | (0.22 | ) | $ | 0.26 | ||||
Weighted average shares outstanding | 114,151 | 115,341 | |||||||
Diluted | $ | (0.22 | ) | $ | 0.26 | ||||
Weighted average shares outstanding | 114,151 | 117,027 | |||||||
(1) The amounts in the tables above include stock-based compensation as follows: |
|||||||||
Three Months Ended | |||||||||
January 2, 2016 |
January 3, 2015 |
||||||||
Cost of software revenue | $ | 1,905 | $ | 918 | |||||
Cost of professional services revenue | 1,451 | 1,689 | |||||||
Sales and marketing | 4,282 | 3,201 | |||||||
Research and development | 2,513 | 3,086 | |||||||
General and administrative | 13,038 | 2,348 | |||||||
Total stock-based compensation | $ | 23,189 | $ | 11,242 | |||||
PTC Inc. NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (UNAUDITED) (in thousands, except per share data) |
|||||||||
Three Months Ended | |||||||||
January 2, 2016 |
January 3, 2015 |
||||||||
GAAP revenue | $ | 291,017 | $ | 325,442 | |||||
Fair value adjustment of acquired deferred subscription revenue | 188 | 682 | |||||||
Fair value adjustment of acquired deferred support revenue | - | 465 | |||||||
Fair value adjustment of acquired deferred services revenue | 309 | 257 | |||||||
Non-GAAP revenue | $ | 291,514 | $ | 326,846 | |||||
GAAP gross margin | $ | 210,870 | $ | 232,500 | |||||
Fair value adjustment of acquired deferred revenue | 497 | 1,404 | |||||||
Fair value adjustment to deferred services cost | (132 | ) | (106 | ) | |||||
Stock-based compensation | 3,356 | 2,607 | |||||||
Amortization of acquired intangible assets included in cost of software revenue | 5,127 | 4,767 | |||||||
Non-GAAP gross margin | $ | 219,718 | $ | 241,172 | |||||
GAAP operating income (loss) | $ | (14,892 | ) | $ | 37,631 | ||||
Fair value adjustment of acquired deferred revenue | 497 | 1,404 | |||||||
Fair value adjustment to deferred services cost | (132 | ) | (106 | ) | |||||
Stock-based compensation | 23,189 | 11,242 | |||||||
Amortization of acquired intangible assets included in cost of software revenue | 5,127 | 4,767 | |||||||
Amortization of acquired intangible assets | 8,350 | 9,413 | |||||||
Acquisition-related charges included in general and administrative costs | 1,207 | 4,033 | |||||||
US pension plan termination-related costs | - | 1,684 | |||||||
Restructuring charges | 37,147 | (255 | ) | ||||||
Non-GAAP operating income (2) | $ | 60,493 | $ | 69,813 | |||||
GAAP net income (loss) | $ | (25,492 | ) | $ | 30,284 | ||||
Fair value adjustment of acquired deferred revenue | 497 | 1,404 | |||||||
Fair value adjustment to deferred services cost | (132 | ) | (106 | ) | |||||
Stock-based compensation | 23,189 | 11,242 | |||||||
Amortization of acquired intangible assets included in cost of software revenue | 5,127 | 4,767 | |||||||
Amortization of acquired intangible assets | 8,350 | 9,413 | |||||||
Acquisition-related charges included in general and administrative costs | 1,207 | 4,033 | |||||||
US pension plan termination-related costs | - | 1,684 | |||||||
Restructuring charges | 37,147 | (255 | ) | ||||||
Non-operating credit facility refinancing costs | 2,359 | - | |||||||
Income tax adjustments (3) | 4,930 | (3,486 | ) | ||||||
Non-GAAP net income | $ | 57,182 | $ | 58,980 | |||||
GAAP diluted earnings (loss) per share | $ | (0.22 | ) | $ | 0.26 | ||||
Fair value of acquired deferred revenue | - | 0.01 | |||||||
Stock-based compensation | 0.20 | 0.10 | |||||||
Amortization of acquired intangibles | 0.12 | 0.12 | |||||||
Acquisition-related charges | 0.01 | 0.03 | |||||||
US pension plan termination-related costs | - | 0.01 | |||||||
Restructuring charges | 0.32 | - | |||||||
Non-operating credit facility refinancing costs | 0.02 | - | |||||||
Income tax adjustments | 0.04 | (0.03 | ) | ||||||
Non-GAAP diluted earnings per share | $ | 0.50 | $ | 0.50 | |||||
GAAP diluted weighted average shares outstanding | 114,151 | 117,027 | |||||||
Dilutive effect of stock based compensation plans | 1,088 | - | |||||||
Non-GAAP diluted weighted average shares outstanding | 115,239 | 117,027 | |||||||
(2) Operating margin impact of non-GAAP adjustments: |
|||||||||
Three Months Ended | |||||||||
January 2, 2016 |
January 3, 2015 |
||||||||
GAAP operating margin | -5.1 | % | 11.6 | % | |||||
Fair value of acquired deferred revenue | 0.2 | % | 0.4 | % | |||||
Fair value adjustment to deferred services cost | 0.0 | % | 0.0 | % | |||||
Stock-based compensation | 8.0 | % | 3.5 | % | |||||
Amortization of acquired intangibles | 4.6 | % | 4.4 | % | |||||
Acquisition-related charges | 0.4 | % | 1.2 | % | |||||
US pension plan termination-related costs | 0.0 | % | 0.5 | % | |||||
Restructuring charges | 12.8 | % | -0.1 | % | |||||
Non-GAAP operating margin | 20.8 | % | 21.4 | % | |||||
(3) Income tax adjustments for the three months ended January 2, 2016 and January 3, 2015 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. 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 a foreign jurisdiction. As the U.S. and the foreign jurisdiction are profitable on a non-GAAP basis, the 2016 and 2015 non-GAAP tax provisions are being calculated assuming there is no valuation allowance in these jurisdictions. Additionally, our non-GAAP tax provision for the three months ended January 2, 2016 excludes a $1.6 million tax provision related to a legal settlement accrual.
PTC Inc. UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||||
January 2, 2016 |
September 30, 2015 |
||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 296,797 | $ | 273,417 | |||
Accounts receivable, net | 161,402 | 197,275 | |||||
Property and equipment, net | 60,878 | 65,162 | |||||
Goodwill and acquired intangible assets, net | 1,403,900 | 1,360,342 | |||||
Other assets | 292,916 | 313,717 | |||||
Total assets | $ | 2,215,893 | $ | 2,209,913 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Deferred revenue | $ | 389,266 | $ | 386,850 | |||
Borrowings under credit facility | 718,125 | 668,125 | |||||
Other liabilities | 274,165 | 294,767 | |||||
Stockholders' equity | 834,337 | 860,171 | |||||
Total liabilities and stockholders' equity | $ | 2,215,893 | $ | 2,209,913 | |||
PTC Inc. UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|||||||||
Three Months Ended | |||||||||
January 2, 2016 |
January 3, 2015 |
||||||||
Cash flows from operating activities: | |||||||||
Net income (loss) | $ | (25,492 | ) | $ | 30,284 | ||||
Stock-based compensation | 23,189 | 11,242 | |||||||
Depreciation and amortization | 20,613 | 21,237 | |||||||
Accounts receivable | 35,219 | 25,800 | |||||||
Accounts payable and accruals | 11,975 | (50,918 | ) | ||||||
Deferred revenue | 1,262 | (8,776 | ) | ||||||
Income taxes | (3,355 | ) | (2,953 | ) | |||||
Excess tax benefits from stock-based awards | (56 | ) | (163 | ) | |||||
Other | (2,101 | ) | (12,121 | ) | |||||
Net cash provided by operating activities (4) | 61,254 | 13,632 | |||||||
Capital expenditures | (4,185 | ) | (7,947 | ) | |||||
Acquisitions of businesses, net of cash acquired (5) | (64,780 | ) | 180 | ||||||
Proceeds (payments) on debt, net | 50,000 | (6,250 | ) | ||||||
Proceeds from issuance of common stock | 1 | 3 | |||||||
Payments of withholding taxes in connection with |
(14,833 | ) | (21,669 | ) | |||||
Excess tax benefits from stock-based awards | 56 | 163 | |||||||
Other financing & investing activities | (2,300 | ) | (1,000 | ) | |||||
Foreign exchange impact on cash | (1,833 | ) | (9,714 | ) | |||||
Net change in cash and cash equivalents | 23,380 | (32,602 | ) | ||||||
Cash and cash equivalents, beginning of period | 273,417 | 293,654 | |||||||
Cash and cash equivalents, end of period | $ | 296,797 | $ | 261,052 | |||||
(4) The three months ended January 3, 2015 includes $10 million of voluntary contribution funding payments to pension plan.
(5) We acquired Vuforia on November 3, 2015 for $65 million (net of cash acquired).