These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts
|
|
04-2866152
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
|
Large accelerated filer
|
þ
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
(Do not check if a smaller
reporting company)
|
|
|
|
|
|
|
|
Page
Number
|
|
Part I—FINANCIAL INFORMATION
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
Part II—OTHER INFORMATION
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 6.
|
||
|
ITEM 1.
|
UNAUDITED CONDENSED FINANCIAL STATEMENTS
|
|
|
April 2,
2016 |
|
September 30,
2015 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
368,456
|
|
|
$
|
273,417
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $969 and $998 at April 2, 2016 and September 30, 2015, respectively
|
146,669
|
|
|
197,275
|
|
||
|
Prepaid expenses
|
63,811
|
|
|
56,365
|
|
||
|
Other current assets
|
162,454
|
|
|
140,819
|
|
||
|
Deferred tax assets
|
—
|
|
|
36,803
|
|
||
|
Total current assets
|
741,390
|
|
|
704,679
|
|
||
|
Property and equipment, net
|
62,867
|
|
|
65,162
|
|
||
|
Goodwill
|
1,172,772
|
|
|
1,069,041
|
|
||
|
Acquired intangible assets, net
|
338,644
|
|
|
291,301
|
|
||
|
Deferred tax assets
|
57,089
|
|
|
38,936
|
|
||
|
Other assets
|
38,740
|
|
|
40,794
|
|
||
|
Total assets
|
$
|
2,411,502
|
|
|
$
|
2,209,913
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
13,426
|
|
|
$
|
13,361
|
|
|
Accrued expenses and other current liabilities
|
71,703
|
|
|
97,613
|
|
||
|
Accrued compensation and benefits
|
93,159
|
|
|
82,414
|
|
||
|
Accrued income taxes
|
8,617
|
|
|
4,010
|
|
||
|
Deferred tax liabilities
|
—
|
|
|
1,622
|
|
||
|
Current portion of long term debt
|
—
|
|
|
50,000
|
|
||
|
Deferred revenue
|
431,901
|
|
|
368,240
|
|
||
|
Total current liabilities
|
618,806
|
|
|
617,260
|
|
||
|
Long term debt, net of current portion
|
838,125
|
|
|
618,125
|
|
||
|
Deferred tax liabilities
|
15,018
|
|
|
42,361
|
|
||
|
Deferred revenue
|
14,707
|
|
|
18,610
|
|
||
|
Other liabilities
|
70,742
|
|
|
53,386
|
|
||
|
Total liabilities
|
1,557,398
|
|
|
1,349,742
|
|
||
|
Commitments and contingencies (Note 13)
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value; 5,000 shares authorized; none issued
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 500,000 shares authorized; 114,621 and 113,745 shares issued and outstanding at April 2, 2016 and September 30, 2015, respectively
|
1,146
|
|
|
1,137
|
|
||
|
Additional paid-in capital
|
1,575,992
|
|
|
1,553,390
|
|
||
|
Accumulated deficit
|
(631,679
|
)
|
|
(602,614
|
)
|
||
|
Accumulated other comprehensive loss
|
(91,355
|
)
|
|
(91,742
|
)
|
||
|
Total stockholders’ equity
|
854,104
|
|
|
860,171
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,411,502
|
|
|
$
|
2,209,913
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Subscription
|
$
|
23,659
|
|
|
$
|
15,765
|
|
|
$
|
45,835
|
|
|
$
|
29,988
|
|
|
Support
|
160,625
|
|
|
168,727
|
|
|
332,381
|
|
|
350,356
|
|
||||
|
Total recurring software revenue
|
184,284
|
|
|
184,492
|
|
|
378,216
|
|
|
380,344
|
|
||||
|
Perpetual license
|
39,689
|
|
|
70,187
|
|
|
87,452
|
|
|
134,935
|
|
||||
|
Total software revenue
|
223,973
|
|
|
254,679
|
|
|
465,668
|
|
|
515,279
|
|
||||
|
Professional services
|
48,654
|
|
|
59,440
|
|
|
97,976
|
|
|
124,282
|
|
||||
|
Total revenue
|
272,627
|
|
|
314,119
|
|
|
563,644
|
|
|
639,561
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
||||||||
|
Cost of software revenue
|
38,613
|
|
|
34,518
|
|
|
75,427
|
|
|
69,243
|
|
||||
|
Cost of professional services revenue
|
41,578
|
|
|
51,536
|
|
|
84,912
|
|
|
109,753
|
|
||||
|
Total cost of revenue
|
80,191
|
|
|
86,054
|
|
|
160,339
|
|
|
178,996
|
|
||||
|
Gross margin
|
192,436
|
|
|
228,065
|
|
|
403,305
|
|
|
460,565
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
87,177
|
|
|
83,865
|
|
|
169,606
|
|
|
173,349
|
|
||||
|
Research and development
|
56,610
|
|
|
60,158
|
|
|
114,279
|
|
|
121,255
|
|
||||
|
General and administrative
|
33,916
|
|
|
32,394
|
|
|
72,483
|
|
|
67,524
|
|
||||
|
Amortization of acquired intangible assets
|
8,396
|
|
|
9,173
|
|
|
16,746
|
|
|
18,586
|
|
||||
|
Restructuring charges
|
4,579
|
|
|
38,487
|
|
|
41,726
|
|
|
38,232
|
|
||||
|
Total operating expenses
|
190,678
|
|
|
224,077
|
|
|
414,840
|
|
|
418,946
|
|
||||
|
Operating income (loss)
|
1,758
|
|
|
3,988
|
|
|
(11,535
|
)
|
|
41,619
|
|
||||
|
Interest and other expense, net
|
(5,327
|
)
|
|
(3,601
|
)
|
|
(11,580
|
)
|
|
(6,825
|
)
|
||||
|
Income (loss) before income taxes
|
(3,569
|
)
|
|
387
|
|
|
(23,115
|
)
|
|
34,794
|
|
||||
|
Provision (benefit) for income taxes
|
1,604
|
|
|
(5,005
|
)
|
|
5,950
|
|
|
(882
|
)
|
||||
|
Net income (loss)
|
$
|
(5,173
|
)
|
|
$
|
5,392
|
|
|
$
|
(29,065
|
)
|
|
$
|
35,676
|
|
|
Earnings (loss) per share—Basic
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
Earnings (loss) per share—Diluted
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
Weighted average shares outstanding—Basic
|
114,563
|
|
|
114,944
|
|
|
114,354
|
|
|
115,147
|
|
||||
|
Weighted average shares outstanding—Diluted
|
114,563
|
|
|
115,922
|
|
|
114,354
|
|
|
116,479
|
|
||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
||||||||
|
Net income (loss)
|
$
|
(5,173
|
)
|
|
$
|
5,392
|
|
|
$
|
(29,065
|
)
|
|
$
|
35,676
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized hedge gain (loss) arising during the period
|
(5,637
|
)
|
|
—
|
|
|
(3,994
|
)
|
|
—
|
|
||||
|
Net hedge gain (loss) reclassified into earnings
|
(13
|
)
|
|
—
|
|
|
833
|
|
|
—
|
|
||||
|
Unrealized gain (loss) on hedging instruments
|
(5,624
|
)
|
|
—
|
|
|
(4,827
|
)
|
|
—
|
|
||||
|
Foreign currency translation adjustment, net of tax of $0 for each period
|
15,247
|
|
|
(22,464
|
)
|
|
4,743
|
|
|
(42,896
|
)
|
||||
|
Amortization of net actuarial pension loss included in net income, net of tax of $0.2 million and $0.1 million in the second quarter of 2016 and 2015, respectively, and $0.3 million in both the first six months of 2016 and 2015
|
400
|
|
|
1,026
|
|
|
802
|
|
|
2,078
|
|
||||
|
Change in unamortized pension loss during the period related to changes in foreign currency
|
(881
|
)
|
|
2,183
|
|
|
(331
|
)
|
|
3,104
|
|
||||
|
Total other comprehensive income (loss)
|
9,142
|
|
|
(19,255
|
)
|
|
387
|
|
|
(37,714
|
)
|
||||
|
Comprehensive income (loss)
|
$
|
3,969
|
|
|
$
|
(13,863
|
)
|
|
$
|
(28,678
|
)
|
|
$
|
(2,038
|
)
|
|
|
Six months ended
|
||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
(29,065
|
)
|
|
$
|
35,676
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
42,904
|
|
|
42,205
|
|
||
|
Stock-based compensation
|
38,025
|
|
|
24,064
|
|
||
|
Excess tax benefits from stock-based awards
|
(56
|
)
|
|
(163
|
)
|
||
|
Other non-cash items, net
|
204
|
|
|
(1
|
)
|
||
|
Changes in operating assets and liabilities, excluding the effects of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
63,617
|
|
|
22,711
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
(25,907
|
)
|
|
(9,976
|
)
|
||
|
Accrued compensation and benefits
|
8,215
|
|
|
(7,222
|
)
|
||
|
Deferred revenue
|
24,019
|
|
|
32,200
|
|
||
|
Accrued and deferred income taxes
|
(8,826
|
)
|
|
(16,565
|
)
|
||
|
Other current assets and prepaid expenses
|
(1,882
|
)
|
|
(4,942
|
)
|
||
|
Other noncurrent assets and liabilities
|
(1,109
|
)
|
|
(12,363
|
)
|
||
|
Net cash provided by operating activities
|
110,139
|
|
|
105,624
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions to property and equipment
|
(8,866
|
)
|
|
(14,107
|
)
|
||
|
Purchases of investments
|
—
|
|
|
(1,000
|
)
|
||
|
Acquisitions of businesses, net of cash acquired
|
(164,191
|
)
|
|
180
|
|
||
|
Net cash used by investing activities
|
(173,057
|
)
|
|
(14,927
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings under credit facility
|
170,000
|
|
|
35,000
|
|
||
|
Repayments of borrowings under credit facility
|
—
|
|
|
(116,250
|
)
|
||
|
Proceeds from issuance of common stock
|
1
|
|
|
6
|
|
||
|
Excess tax benefits from stock-based awards
|
56
|
|
|
163
|
|
||
|
Credit facility origination costs
|
(1,050
|
)
|
|
—
|
|
||
|
Contingent consideration
|
(1,250
|
)
|
|
—
|
|
||
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(15,471
|
)
|
|
(21,864
|
)
|
||
|
Net cash provided (used) by financing activities
|
152,286
|
|
|
(102,945
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
5,671
|
|
|
(13,591
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
95,039
|
|
|
(25,839
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
273,417
|
|
|
293,654
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
368,456
|
|
|
$
|
267,815
|
|
|
|
April 2,
2016 |
|
September 30,
2015 |
||||
|
|
(in thousands)
|
||||||
|
S&P bond rating BBB-1 and above-Tier 1
|
$
|
10,406
|
|
|
$
|
16,841
|
|
|
Internal Credit Assessment-Tier 2
|
3,261
|
|
|
10,593
|
|
||
|
Internal Credit Assessment-Tier 3
|
—
|
|
|
—
|
|
||
|
Total financing receivables
|
$
|
13,667
|
|
|
$
|
27,434
|
|
|
|
Employee Severance and Related Benefits
|
|
Facility Closures and Related Costs
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
October 1, 2015
|
$
|
14,086
|
|
|
$
|
1,168
|
|
|
$
|
15,254
|
|
|
Charge to operations
|
41,362
|
|
|
364
|
|
|
41,726
|
|
|||
|
Cash disbursements
|
(41,183
|
)
|
|
(585
|
)
|
|
(41,768
|
)
|
|||
|
Foreign exchange impact
|
252
|
|
|
10
|
|
|
262
|
|
|||
|
Accrual, April 2, 2016
|
$
|
14,517
|
|
|
$
|
957
|
|
|
$
|
15,474
|
|
|
Restricted stock unit activity for the six months ended April 2, 2016
|
Shares
|
|
Weighted
Average
Grant Date
Fair Value
(Per Share)
|
|||
|
|
(in thousands)
|
|
|
|||
|
Balance of outstanding restricted stock units October 1, 2015
|
3,654
|
|
|
$
|
33.64
|
|
|
Granted
|
1,878
|
|
|
$
|
37.76
|
|
|
Vested
|
(1,319
|
)
|
|
$
|
29.18
|
|
|
Forfeited or not earned
|
(438
|
)
|
|
$
|
36.60
|
|
|
Balance of outstanding restricted stock units April 2, 2016
|
3,775
|
|
|
$
|
36.90
|
|
|
|
Restricted Stock Units
|
||||
|
Grant Period
|
TSR Units (1)
|
|
Performance-based RSUs (2)
|
|
Service-based RSUs (2)
|
|
|
(Number of Units in thousands)
|
||||
|
First six months of 2016
|
326
|
|
343
|
|
1,209
|
|
(1)
|
The TSR units were granted to our executive officers pursuant to the terms described below.
|
|
(2)
|
The service-based RSUs were issued to both employees and our executive officers. In addition, executive officers may earn up to
one
or, for our CEO,
two
times the number of time-based RSUs (up to a maximum of
343,000
shares) if certain performance conditions are met. Of the service-based RSUs, approximately
64,000
shares will vest in one installment on or about the anniversary of the date of grant. Approximately
121,000
shares will vest in
two
substantially equal annual installments on or about the anniversary of the date of grant. All other service-based RSUs will vest in
three
substantially equal annual installments on or about the anniversary of the date of grant. The performance-based RSUs will vest in
three
substantially equal installments on the later of November 15, 2016, November 15, 2017 and November 15, 2018, or the date the Compensation Committee determines the extent to which the applicable performance criteria have been achieved.
|
|
Average volatility of peer group
|
28.1
|
%
|
|
Risk free interest rate
|
1.05
|
%
|
|
Dividend yield
|
—
|
%
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Cost of software revenue
|
$
|
1,100
|
|
|
$
|
1,107
|
|
|
$
|
3,005
|
|
|
$
|
2,025
|
|
|
Cost of professional services revenue
|
1,279
|
|
|
1,504
|
|
|
2,730
|
|
|
3,193
|
|
||||
|
Sales and marketing
|
3,777
|
|
|
3,545
|
|
|
8,059
|
|
|
6,746
|
|
||||
|
Research and development
|
2,534
|
|
|
3,001
|
|
|
5,047
|
|
|
6,087
|
|
||||
|
General and administrative
|
6,146
|
|
|
3,665
|
|
|
19,184
|
|
|
6,013
|
|
||||
|
Total stock-based compensation expense
|
$
|
14,836
|
|
|
$
|
12,822
|
|
|
$
|
38,025
|
|
|
$
|
24,064
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
Calculation of Basic and Diluted EPS
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
||||||||
|
|
(in thousands, except per share data)
|
||||||||||||||
|
Net income (loss)
|
$
|
(5,173
|
)
|
|
$
|
5,392
|
|
|
$
|
(29,065
|
)
|
|
$
|
35,676
|
|
|
Weighted average shares outstanding—Basic
|
114,563
|
|
|
114,944
|
|
|
114,354
|
|
|
115,147
|
|
||||
|
Dilutive effect of employee stock options, restricted shares and restricted stock units
|
—
|
|
|
978
|
|
|
—
|
|
|
1,332
|
|
||||
|
Weighted average shares outstanding—Diluted
|
114,563
|
|
|
115,922
|
|
|
114,354
|
|
|
116,479
|
|
||||
|
Earnings (loss) per share—Basic
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
Earnings (loss) per share—Diluted
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
Purchase price allocation:
|
(in thousands)
|
||
|
Goodwill
|
$
|
77,081
|
|
|
Identifiable intangible assets
|
34,500
|
|
|
|
Cash
|
590
|
|
|
|
Accounts receivable
|
4,293
|
|
|
|
Property and equipment
|
3,147
|
|
|
|
Deferred support revenue
|
(2,758
|
)
|
|
|
Other assets, net
|
47
|
|
|
|
Total allocation of purchase price consideration
|
116,900
|
|
|
|
Less: cash acquired
|
(590
|
)
|
|
|
Total purchase price allocation, net of cash acquired
|
$
|
116,310
|
|
|
Less: contingent consideration
|
(16,900
|
)
|
|
|
Net cash used to acquire Kepware
|
$
|
99,410
|
|
|
|
April 2, 2016
|
|
September 30, 2015
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Goodwill (not amortized)
|
|
|
|
|
$
|
1,172,772
|
|
|
|
|
|
|
$
|
1,069,041
|
|
||||||||
|
Intangible assets with finite lives (amortized) (1):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Purchased software
|
$
|
354,482
|
|
|
$
|
187,446
|
|
|
$
|
167,036
|
|
|
$
|
284,257
|
|
|
$
|
174,887
|
|
|
$
|
109,370
|
|
|
Capitalized software
|
22,877
|
|
|
22,877
|
|
|
—
|
|
|
22,877
|
|
|
22,877
|
|
|
—
|
|
||||||
|
Customer lists and relationships
|
356,883
|
|
|
191,439
|
|
|
165,444
|
|
|
349,938
|
|
|
174,017
|
|
|
175,921
|
|
||||||
|
Trademarks and trade names
|
19,128
|
|
|
13,087
|
|
|
6,041
|
|
|
18,534
|
|
|
12,759
|
|
|
5,775
|
|
||||||
|
Other
|
3,974
|
|
|
3,851
|
|
|
123
|
|
|
3,946
|
|
|
3,711
|
|
|
235
|
|
||||||
|
|
$
|
757,344
|
|
|
$
|
418,700
|
|
|
$
|
338,644
|
|
|
$
|
679,552
|
|
|
$
|
388,251
|
|
|
$
|
291,301
|
|
|
Total goodwill and acquired intangible assets
|
|
|
|
|
$
|
1,511,416
|
|
|
|
|
|
|
$
|
1,360,342
|
|
||||||||
|
|
Software
Products
Segment
|
|
Services
Segment
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Balance, October 1, 2015
|
$
|
1,016,413
|
|
|
$
|
52,628
|
|
|
$
|
1,069,041
|
|
|
Acquisition of Vuforia
|
23,316
|
|
|
—
|
|
|
23,316
|
|
|||
|
Acquisition of Kepware
|
77,081
|
|
|
—
|
|
|
77,081
|
|
|||
|
Foreign currency translation adjustments
|
3,305
|
|
|
29
|
|
|
3,334
|
|
|||
|
Balance, April 2, 2016
|
$
|
1,120,115
|
|
|
$
|
52,657
|
|
|
$
|
1,172,772
|
|
|
|
Three months ended
|
|
Six months ended
|
|
||||||||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
8,396
|
|
|
$
|
9,173
|
|
|
$
|
16,746
|
|
|
$
|
18,586
|
|
|
|
Cost of software revenue
|
6,725
|
|
|
4,714
|
|
|
11,852
|
|
|
9,481
|
|
|
||||
|
Total amortization expense
|
$
|
15,121
|
|
|
$
|
13,887
|
|
|
$
|
28,598
|
|
|
$
|
28,067
|
|
|
|
•
|
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;
|
|
•
|
Level 2: inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; or
|
|
•
|
Level 3: unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
|
April 2, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents (1)
|
$
|
78,693
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
78,693
|
|
|
Forward contracts (2)
|
—
|
|
|
669
|
|
|
—
|
|
|
669
|
|
||||
|
|
$
|
78,693
|
|
|
$
|
669
|
|
|
$
|
—
|
|
|
$
|
79,362
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration related to acquisitions (3)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,190
|
|
|
$
|
29,190
|
|
|
Forward contracts (2)
|
—
|
|
|
6,049
|
|
|
—
|
|
|
6,049
|
|
||||
|
|
$
|
—
|
|
|
$
|
6,049
|
|
|
$
|
29,190
|
|
|
$
|
35,239
|
|
|
|
September 30, 2015
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents (1)
|
$
|
91,216
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
91,216
|
|
|
Forward contracts (2)
|
—
|
|
|
507
|
|
|
—
|
|
|
507
|
|
||||
|
|
$
|
91,216
|
|
|
$
|
507
|
|
|
$
|
—
|
|
|
$
|
91,723
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration related to acquisitions (3)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,000
|
|
|
$
|
13,000
|
|
|
Forward contracts (2)
|
—
|
|
|
46
|
|
|
—
|
|
|
46
|
|
||||
|
|
$
|
—
|
|
|
$
|
46
|
|
|
$
|
13,000
|
|
|
$
|
13,046
|
|
|
|
Contingent Consideration
|
||||||||||||||
|
|
(in thousands)
|
||||||||||||||
|
|
ThingWorx
|
|
ColdLight
|
|
Kepware
|
|
Total
|
||||||||
|
Balance, October 1, 2015
|
$
|
9,000
|
|
|
$
|
4,000
|
|
|
$
|
—
|
|
|
$
|
13,000
|
|
|
Addition to contingent consideration
|
|
|
|
|
16,900
|
|
|
16,900
|
|
||||||
|
Change in present value of contingent consideration
|
—
|
|
|
540
|
|
|
|
|
540
|
|
|||||
|
Payment of contingent consideration
|
|
|
(1,250
|
)
|
|
|
|
(1,250
|
)
|
||||||
|
Balance, April 2, 2016
|
$
|
9,000
|
|
|
$
|
3,290
|
|
|
$
|
16,900
|
|
|
$
|
29,190
|
|
|
Currency Hedged
|
April 2,
2016 |
|
September 30,
2015 |
||||
|
|
(in thousands)
|
||||||
|
Canadian / U.S. Dollar
|
$
|
16,699
|
|
|
$
|
17,448
|
|
|
Euro / U.S. Dollar
|
77,854
|
|
|
82,917
|
|
||
|
British Pound / Euro
|
1,813
|
|
|
9,409
|
|
||
|
Israeli New Sheqel / U.S. Dollar
|
6,027
|
|
|
4,607
|
|
||
|
Japanese Yen / Euro
|
—
|
|
|
25,133
|
|
||
|
Japanese Yen / U.S. Dollar
|
6,464
|
|
|
—
|
|
||
|
Swiss Franc / U.S. Dollar
|
5,845
|
|
|
5,149
|
|
||
|
All other
|
13,092
|
|
|
12,592
|
|
||
|
Total
|
$
|
127,794
|
|
|
$
|
157,255
|
|
|
Derivatives Not Designated as Hedging Instruments
|
|
Location of Gain or (Loss) Recognized in Income
|
|
Net realized and unrealized gain or (loss) (excluding the underlying foreign currency exposure being hedged)
|
||||||
|
|
|
|
|
Three months ended
|
||||||
|
|
|
|
|
April 2,
2016 |
|
April 4,
2015 |
||||
|
|
|
|
|
(in thousands)
|
||||||
|
Forward Contracts
|
|
Other Income (Expense)
|
|
$
|
428
|
|
|
$
|
(678
|
)
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
Six months ended
|
||||||
|
|
|
|
|
April 2,
2016 |
|
April 4,
2015 |
||||
|
|
|
|
|
(in thousands)
|
||||||
|
Forward Contracts
|
|
Other Income (Expense)
|
|
$
|
(586
|
)
|
|
$
|
(381
|
)
|
|
Currency Hedged
|
April 2,
2016 |
|
September 30,
2015 |
||||
|
|
(in thousands)
|
||||||
|
Euro / U.S. Dollar
|
$
|
96,298
|
|
|
$
|
—
|
|
|
Japanese Yen / U.S. Dollar
|
32,904
|
|
|
—
|
|
||
|
SEK / U.S. Dollar
|
14,627
|
|
|
—
|
|
||
|
Total
|
$
|
143,829
|
|
|
$
|
—
|
|
|
Derivatives Designated as Hedging Instruments
|
|
Gain or (Loss)Recognized in OCI-Effective Portion
|
|
Location of Gain or (Loss) Reclassified from OCI into Income-Effective Portion
|
|
Gain or (Loss) Reclassified from OCI into Income-Effective Portion
|
|
Location of Gain or (Loss) Recognized-Ineffective Portion
|
|
Gain or (Loss) Recognized-Ineffective Portion
|
||||||||||||||||||
|
|
|
Three Months Ended
|
|
|
|
Three Months Ended
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
|
April 2,
2016 |
|
April 4,
2015 |
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||||||
|
Forward Contracts
|
|
$
|
(5,637
|
)
|
|
$
|
—
|
|
|
Software Revenue
|
|
$
|
(13
|
)
|
|
$
|
—
|
|
|
Other Income (Expense)
|
|
$
|
(37
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Six Months Ended
|
|
|
|
Six Months Ended
|
|
|
|
Six Months Ended
|
||||||||||||||||||
|
|
|
April 2,
2016 |
|
April 4,
2015 |
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||||||
|
Forward Contracts
|
|
$
|
(3,994
|
)
|
|
$
|
—
|
|
|
Software Revenue
|
|
$
|
833
|
|
|
$
|
—
|
|
|
Other Income (Expense)
|
|
$
|
(37
|
)
|
|
$
|
—
|
|
|
|
Fair Value of Derivatives Designated As Hedging Instruments
|
|
Fair Value of Derivatives Not Designated As Hedging Instruments
|
||||||||||||
|
|
April 2,
2016 |
|
September 30,
2015 |
|
April 2,
2016 |
|
September 30,
2015 |
||||||||
|
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Derivative assets (a):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
669
|
|
|
$
|
507
|
|
|
Derivative liabilities (b):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
4,862
|
|
|
$
|
—
|
|
|
$
|
1,187
|
|
|
$
|
46
|
|
|
(a) All derivative assets are recorded in “other current assets” in the Consolidated Balance Sheets.
|
|||||||||||||||
|
(b) All derivative liabilities are recorded in "accrued expenses and other current liabilities" in the Consolidated Balance Sheets.
|
|||||||||||||||
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||||
|
As of April 2, 2016
|
Gross Amount of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Assets Presented in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Forward Contracts
|
$
|
669
|
|
|
$
|
—
|
|
|
$
|
669
|
|
|
$
|
(669
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||||
|
As of April 2, 2016
|
Gross Amount of Recognized Liabilities
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts of Liabilities Presented in the Consolidated Balance Sheets
|
|
Financial Instruments
|
|
Cash Collateral Pledged
|
|
Net Amount
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Forward Contracts
|
$
|
6,049
|
|
|
$
|
—
|
|
|
$
|
6,049
|
|
|
$
|
(669
|
)
|
|
$
|
—
|
|
|
$
|
5,380
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2,
2016 |
|
April 4,
2015 |
|
April 2,
2016 |
|
April 4,
2015 |
||||||||
|
|
|
||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Total Software Products segment revenue
|
$
|
210,061
|
|
|
$
|
240,951
|
|
|
$
|
435,598
|
|
|
$
|
487,942
|
|
|
Total Services segment revenue
|
62,566
|
|
|
73,168
|
|
|
128,046
|
|
|
151,619
|
|
||||
|
Total revenue
|
$
|
272,627
|
|
|
$
|
314,119
|
|
|
$
|
563,644
|
|
|
$
|
639,561
|
|
|
Operating income (loss): (1)
|
|
|
|
|
|
|
|
||||||||
|
Software Products segment
|
$
|
109,165
|
|
|
$
|
134,580
|
|
|
$
|
216,811
|
|
|
$
|
283,625
|
|
|
Services segment
|
14,321
|
|
|
3,178
|
|
|
33,640
|
|
|
16,378
|
|
||||
|
Sales and marketing expenses
|
(87,850
|
)
|
|
(94,942
|
)
|
|
(186,180
|
)
|
|
(182,549
|
)
|
||||
|
General and administrative expenses
|
(33,878
|
)
|
|
(38,828
|
)
|
|
(75,806
|
)
|
|
(75,835
|
)
|
||||
|
Total operating income (loss)
|
1,758
|
|
|
3,988
|
|
|
(11,535
|
)
|
|
41,619
|
|
||||
|
Interest and other expense, net
|
(5,327
|
)
|
|
(3,601
|
)
|
|
(11,580
|
)
|
|
(6,825
|
)
|
||||
|
Income (loss) before income taxes
|
$
|
(3,569
|
)
|
|
$
|
387
|
|
|
$
|
(23,115
|
)
|
|
$
|
34,794
|
|
|
(1)
|
We recorded restructuring charges of
$4.6 million
and
$41.7 million
in the second quarter and first six months of 2016. Software Products included
$3.7 million
and
$16.8 million
, respectively; Services included
$0.2 million
and
$5.0 million
, respectively; sales and marketing expenses included
$0.7 million
and
$16.6 million
, respectively; and general and administrative expenses included
$0.0 million
and
$3.3 million
, respectively, of these restructuring charges. We recorded restructuring charges of
$38.5 million
in the second quarter of 2015. Software Products included
$10.0 million
; Services included
$11.0 million
; sales and marketing expenses included
$12.9 million
; and general and administrative expenses included
$4.6 million
of these restructuring charges. We recorded a credit to restructuring of
$0.3 million
in the first quarter of 2015 which is included in the Services segment.
|
|
•
|
a total leverage ratio, defined as consolidated total indebtedness to the consolidated trailing four quarters EBITDA, not to exceed
|
|
◦
|
prior to a Covenant Modification Trigger Event (incurring unsecured indebtedness of not less than
$200.0 million
in aggregate) (x)
3.50
to
1.00
as of the last day of any fiscal quarter ending on or prior to July 2, 2016, and (y)
3.25
to
1.00
as of the last day of any fiscal quarter ending on or after September 30, 2016.
|
|
◦
|
on and after a Covenant Modification Trigger Event,
4.00
to
1.00
as of the last day of any fiscal quarter.
|
|
•
|
a senior secured leverage ratio, defined as senior consolidated total indebtedness (which excludes unsecured indebtedness) to the consolidated trailing four quarters EBITDA, not to exceed
3.00
to
1.00
as of the last day of any fiscal quarter ending after a Covenant Modification Trigger Event, and
|
|
•
|
a fixed charge coverage ratio, defined as the ratio of consolidated trailing four quarters EBITDA less consolidated capital expenditures to consolidated fixed charges, of not less than
3.50
to
1.00
as of the last day of any fiscal quarter.
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
a higher mix of subscription revenue in 2016 compared to 2015 as we transition from selling perpetual licenses to a subscription-based licensing model,
|
|
•
|
a decline in professional services revenue of 18%, consistent with our strategy to migrate more service engagements to our partners,
|
|
•
|
a challenging macroeconomic environment; and
|
|
•
|
the impact of foreign currency exchange rates on our reported revenue due to an increase in the strength of the U.S. Dollar relative to international currencies, most notably the Euro and the Yen.
|
|
|
|
Three Months Ended
|
|
|
|
Constant Currency Change
|
|
Six Months Ended
|
|
|
|
Constant Currency Change
|
||||||||||||||||
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
||||||||||||||
|
Revenue
|
|
|
|
Change
|
|
|
|
|
Change
|
|
||||||||||||||||||
|
|
|
(in millions)
|
|
|
|
|
|
(in millions)
|
|
|
|
|
||||||||||||||||
|
Subscription
|
|
$
|
23.7
|
|
|
$
|
15.8
|
|
|
50
|
%
|
|
54
|
%
|
|
$
|
45.8
|
|
|
$
|
30.0
|
|
|
53
|
%
|
|
59
|
%
|
|
Support
|
|
160.6
|
|
|
168.7
|
|
|
(5
|
)%
|
|
(2
|
)%
|
|
332.4
|
|
|
350.4
|
|
|
(5
|
)%
|
|
—
|
%
|
||||
|
Total recurring software revenue
|
|
184.3
|
|
|
184.5
|
|
|
—
|
%
|
|
3
|
%
|
|
378.2
|
|
|
380.3
|
|
|
(1
|
)%
|
|
4
|
%
|
||||
|
Perpetual license
|
|
39.7
|
|
|
70.2
|
|
|
(43
|
)%
|
|
(42
|
)%
|
|
87.5
|
|
|
134.9
|
|
|
(35
|
)%
|
|
(32
|
)%
|
||||
|
Total software revenue
|
|
224.0
|
|
|
254.7
|
|
|
(12
|
)%
|
|
(9
|
)%
|
|
465.7
|
|
|
515.3
|
|
|
(10
|
)%
|
|
(5
|
)%
|
||||
|
Professional services
|
|
48.7
|
|
|
59.4
|
|
|
(18
|
)%
|
|
(15
|
)%
|
|
98.0
|
|
|
124.3
|
|
|
(21
|
)%
|
|
(16
|
)%
|
||||
|
Total revenue
|
|
$
|
272.6
|
|
|
$
|
314.1
|
|
|
(13
|
)%
|
|
(10
|
)%
|
|
$
|
563.6
|
|
|
$
|
639.6
|
|
|
(12
|
)%
|
|
(7
|
)%
|
|
|
|
Three Months Ended
|
|
|
|
Constant Currency Change
|
|
Six Months Ended
|
|
|
|
Constant Currency Change
|
||||||||||||||||
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
|
April 2, 2016
|
|
April 4, 2015
|
|
|
|
||||||||||||||
|
Other Operating Measures
|
|
|
|
Change
|
|
|
|
|
Change
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Operating Margin
|
|
0.6
|
%
|
|
1.3
|
%
|
|
|
|
|
|
(2.0
|
)%
|
|
6.5
|
%
|
|
|
|
|
||||||||
|
Earnings (Loss) Per Share
|
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
(197
|
)%
|
|
(168
|
)%
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
(183
|
)%
|
|
(165
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Non-GAAP Operating Margin
(1)
|
|
14.0
|
%
|
|
23.4
|
%
|
|
|
|
|
|
17.8
|
%
|
|
22.4
|
%
|
|
|
|
|
||||||||
|
Non-GAAP EPS
(1)
|
|
$
|
0.23
|
|
|
$
|
0.53
|
|
|
(57
|
)%
|
|
(55
|
)%
|
|
$
|
0.74
|
|
|
$
|
1.03
|
|
|
(29
|
)%
|
|
(21
|
)%
|
|
(1) Non-GAAP measures are reconciled to GAAP results under
Results of Operations - Non-GAAP Measures
below.
|
||||||||||||||||||||||||||||
|
|
Three months ended
|
|
Percent Change 2015 to 2016
|
|
Six months ended
|
|
Percent Change 2015 to 2016
|
||||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant Currency
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant Currency
|
||||||||||||
|
|
(Dollar amounts in millions, except per share data)
|
|
(Dollar amounts in millions, except per share data)
|
||||||||||||||||||||||||
|
Subscription
|
$
|
23.7
|
|
|
$
|
15.8
|
|
|
50
|
%
|
|
54
|
%
|
|
$
|
45.8
|
|
|
$
|
30.0
|
|
|
53
|
%
|
|
59
|
%
|
|
Support
|
160.6
|
|
|
168.7
|
|
|
(5
|
)%
|
|
(2
|
)%
|
|
332.4
|
|
|
350.4
|
|
|
(5
|
)%
|
|
—
|
%
|
||||
|
Total recurring software revenue
|
184.3
|
|
|
184.5
|
|
|
—
|
%
|
|
3
|
%
|
|
378.2
|
|
|
380.3
|
|
|
(1
|
)%
|
|
4
|
%
|
||||
|
Perpetual license
|
39.7
|
|
|
70.2
|
|
|
(43
|
)%
|
|
(42
|
)%
|
|
87.5
|
|
|
134.9
|
|
|
(35
|
)%
|
|
(32
|
)%
|
||||
|
Total software revenue
|
224.0
|
|
|
254.7
|
|
|
(12
|
)%
|
|
(9
|
)%
|
|
465.7
|
|
|
515.3
|
|
|
(10
|
)%
|
|
(5
|
)%
|
||||
|
Professional services
|
48.7
|
|
|
59.4
|
|
|
(18
|
)%
|
|
(15
|
)%
|
|
98.0
|
|
|
124.3
|
|
|
(21
|
)%
|
|
(16
|
)%
|
||||
|
Total revenue
|
272.6
|
|
|
314.1
|
|
|
(13
|
)%
|
|
(10
|
)%
|
|
563.6
|
|
|
639.6
|
|
|
(12
|
)%
|
|
(7
|
)%
|
||||
|
Total cost of revenue
|
80.2
|
|
|
86.1
|
|
|
(7
|
)%
|
|
|
|
160.3
|
|
|
179.0
|
|
|
(10
|
)%
|
|
|
||||||
|
Gross margin
|
192.4
|
|
|
228.1
|
|
|
(16
|
)%
|
|
|
|
403.3
|
|
|
460.6
|
|
|
(12
|
)%
|
|
|
||||||
|
Operating expenses
|
190.7
|
|
|
224.1
|
|
|
(15
|
)%
|
|
|
|
414.8
|
|
|
418.9
|
|
|
(1
|
)%
|
|
|
||||||
|
Total costs and expenses
|
270.9
|
|
|
310.1
|
|
|
(13
|
)%
|
|
(10
|
)%
|
|
575.2
|
|
|
597.9
|
|
|
(4
|
)%
|
|
—
|
%
|
||||
|
Operating income (loss)
|
$
|
1.8
|
|
|
$
|
4.0
|
|
|
(56
|
)%
|
|
(29
|
)%
|
|
(11.5
|
)
|
|
$
|
41.6
|
|
|
(128
|
)%
|
|
(116
|
)%
|
|
|
Non-GAAP operating income
(1)
|
$
|
38.3
|
|
|
$
|
73.8
|
|
|
(48
|
)%
|
|
(46
|
)%
|
|
$
|
100.4
|
|
|
$
|
143.6
|
|
|
(30
|
)%
|
|
(24
|
)%
|
|
Operating margin
|
0.6
|
%
|
|
1.3
|
%
|
|
|
|
|
|
(2.0
|
)%
|
|
6.5
|
%
|
|
|
|
|
||||||||
|
Non-GAAP operating margin
(1)
|
14.0
|
%
|
|
23.4
|
%
|
|
|
|
|
|
17.8
|
%
|
|
22.4
|
%
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per share
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
|
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
|
|
|
||||
|
Non-GAAP diluted earnings per share
(2)
|
$
|
0.23
|
|
|
$
|
0.53
|
|
|
|
|
|
|
$
|
0.74
|
|
|
$
|
1.03
|
|
|
|
|
|
||||
|
Cash flow from operations
|
$
|
48.9
|
|
|
$
|
92.0
|
|
|
|
|
|
|
$
|
110.1
|
|
|
$
|
105.6
|
|
|
|
|
|
||||
|
(1) See
Non-GAAP Measures
below for a reconciliation of or GAAP results to our non-GAAP results.
|
|
|
|||||||||||||||||||||||||
|
(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 2016 and 2015 non-GAAP tax provisions are being calculated assuming there is no valuation allowance. Income tax adjustments for the three and six months ended April 4, 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. However, for the six months ended April 2, 2016, because of low expected full year GAAP earnings combined with the relatively large year-to-date GAAP loss, the non-GAAP provision for the second quarter and first six months of 2016 calculated based on our historical methodology is not reflective of our full year expected non-GAAP tax rate. As a result, in the second quarter we changed our methodology for calculating our non-GAAP tax provision. For the six months ended April 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.
|
|||||||||||||||||||||||||||
|
Revenue by Line of Business
|
% of Total Revenue
|
|
% of Total Revenue
|
||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
Subscription
|
9
|
%
|
|
5
|
%
|
|
8
|
%
|
|
5
|
%
|
|
Support
|
59
|
%
|
|
54
|
%
|
|
59
|
%
|
|
55
|
%
|
|
Perpetual license
|
15
|
%
|
|
22
|
%
|
|
16
|
%
|
|
21
|
%
|
|
Professional services
|
18
|
%
|
|
19
|
%
|
|
17
|
%
|
|
19
|
%
|
|
|
|||||||||||||||||||||||||||
|
Revenue by Group
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||||||||
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
Percent Change
|
||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant
Currency
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||
|
Solutions Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Subscription
|
$
|
13.5
|
|
|
$
|
9.0
|
|
|
51
|
%
|
|
57
|
%
|
|
$
|
24.9
|
|
|
$
|
17.3
|
|
|
44
|
%
|
|
53
|
%
|
|
Support
|
157.8
|
|
|
167.6
|
|
|
(6
|
)%
|
|
(3
|
)%
|
|
327.6
|
|
|
348.2
|
|
|
(6
|
)%
|
|
(1
|
)%
|
||||
|
Total recurring software revenue
|
171.3
|
|
|
176.5
|
|
|
(3
|
)%
|
|
—
|
%
|
|
352.5
|
|
|
365.5
|
|
|
(4
|
)%
|
|
1
|
%
|
||||
|
Perpetual license
|
35.4
|
|
|
69.4
|
|
|
(49
|
)%
|
|
(47
|
)%
|
|
82.8
|
|
|
132.0
|
|
|
(37
|
)%
|
|
(34
|
)%
|
||||
|
Total software revenue
|
206.7
|
|
|
246.0
|
|
|
(16
|
)%
|
|
(13
|
)%
|
|
435.3
|
|
|
497.5
|
|
|
(13
|
)%
|
|
(8
|
)%
|
||||
|
Professional services
|
46.7
|
|
|
58.7
|
|
|
(20
|
)%
|
|
(17
|
)%
|
|
93.9
|
|
|
123.1
|
|
|
(24
|
)%
|
|
(18
|
)%
|
||||
|
Total revenue
|
$
|
253.4
|
|
|
$
|
304.7
|
|
|
(17
|
)%
|
|
(14
|
)%
|
|
$
|
529.2
|
|
|
$
|
620.6
|
|
|
(15
|
)%
|
|
(10
|
)%
|
|
Technology Platform Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Subscription
|
$
|
10.1
|
|
|
$
|
6.8
|
|
|
49
|
%
|
|
51
|
%
|
|
$
|
20.9
|
|
|
$
|
12.7
|
|
|
65
|
%
|
|
67
|
%
|
|
Support
|
2.8
|
|
|
1.2
|
|
|
141
|
%
|
|
142
|
%
|
|
4.8
|
|
|
2.1
|
|
|
126
|
%
|
|
129
|
%
|
||||
|
Total recurring software revenue
|
13.0
|
|
|
8.0
|
|
|
63
|
%
|
|
64
|
%
|
|
25.7
|
|
|
14.8
|
|
|
74
|
%
|
|
76
|
%
|
||||
|
Perpetual license
|
4.3
|
|
|
0.8
|
|
|
465
|
%
|
|
465
|
%
|
|
4.7
|
|
|
3.0
|
|
|
58
|
%
|
|
58
|
%
|
||||
|
Total software revenue
|
17.3
|
|
|
8.7
|
|
|
98
|
%
|
|
99
|
%
|
|
30.4
|
|
|
17.8
|
|
|
71
|
%
|
|
73
|
%
|
||||
|
Professional services
|
1.9
|
|
|
0.7
|
|
|
174
|
%
|
|
178
|
%
|
|
4.1
|
|
|
1.2
|
|
|
232
|
%
|
|
240
|
%
|
||||
|
Total revenue
|
$
|
19.2
|
|
|
$
|
9.4
|
|
|
104
|
%
|
|
105
|
%
|
|
$
|
34.4
|
|
|
$
|
19.0
|
|
|
81
|
%
|
|
83
|
%
|
|
|
Three months ended
|
|
Percent Change
|
|
Six months ended
|
|
Percent Change
|
||||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant
Currency
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||
|
Software revenue by region:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Americas
|
$
|
98.6
|
|
|
$
|
105.1
|
|
|
(6
|
)%
|
|
(6
|
)%
|
|
$
|
206.7
|
|
|
$
|
213.4
|
|
|
(3
|
)%
|
|
(3
|
)%
|
|
Europe
|
$
|
80.4
|
|
|
$
|
88.3
|
|
|
(9
|
)%
|
|
(3
|
)%
|
|
$
|
166.4
|
|
|
$
|
189.9
|
|
|
(12
|
)%
|
|
(4
|
)%
|
|
Pacific Rim
|
$
|
23.5
|
|
|
$
|
28.3
|
|
|
(17
|
)%
|
|
(12
|
)%
|
|
$
|
49.1
|
|
|
$
|
58.5
|
|
|
(16
|
)%
|
|
(11
|
)%
|
|
Japan
|
$
|
21.6
|
|
|
$
|
33.0
|
|
|
(35
|
)%
|
|
(34
|
)%
|
|
$
|
43.5
|
|
|
$
|
53.5
|
|
|
(19
|
)%
|
|
(15
|
)%
|
|
|
Three months ended
|
|
Six months ended
|
||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
Total revenue by region as a % of total revenue:
|
|
|
|
|
|
|
|
||||
|
Americas
|
43
|
%
|
|
42
|
%
|
|
43
|
%
|
|
42
|
%
|
|
Europe
|
37
|
%
|
|
35
|
%
|
|
37
|
%
|
|
37
|
%
|
|
Pacific Rim
|
10
|
%
|
|
10
|
%
|
|
10
|
%
|
|
11
|
%
|
|
Japan
|
9
|
%
|
|
12
|
%
|
|
9
|
%
|
|
10
|
%
|
|
Gross Margin
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Gross margin
|
$
|
192.4
|
|
|
$
|
228.1
|
|
|
(16
|
)%
|
|
$
|
403.3
|
|
|
$
|
460.6
|
|
|
(12
|
)%
|
|
Non-GAAP gross margin
|
202.5
|
|
|
236.4
|
|
|
(14
|
)%
|
|
422.2
|
|
|
477.5
|
|
|
(12
|
)%
|
||||
|
Gross margin as a % of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Software
|
82.8
|
%
|
|
86.4
|
%
|
|
|
|
83.8
|
%
|
|
86.6
|
%
|
|
|
||||||
|
Professional services
|
14.5
|
%
|
|
13.3
|
%
|
|
|
|
13.3
|
%
|
|
11.7
|
%
|
|
|
||||||
|
Gross margin as a % of total revenue
|
70.6
|
%
|
|
72.6
|
%
|
|
|
|
71.6
|
%
|
|
72.0
|
%
|
|
|
||||||
|
Non-GAAP gross margin as a % of total revenue
|
74.0
|
%
|
|
75.0
|
%
|
|
|
|
74.7
|
%
|
|
74.4
|
%
|
|
|
||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of software revenue
|
$
|
38.6
|
|
|
$
|
34.5
|
|
|
12
|
%
|
|
$
|
75.4
|
|
|
$
|
69.2
|
|
|
9
|
%
|
|
Cost of professional services revenue
|
41.6
|
|
|
51.5
|
|
|
(19
|
)%
|
|
84.9
|
|
|
109.8
|
|
|
(23
|
)%
|
||||
|
Sales and marketing
|
87.2
|
|
|
83.9
|
|
|
4
|
%
|
|
169.6
|
|
|
173.3
|
|
|
(2
|
)%
|
||||
|
Research and development
|
56.6
|
|
|
60.2
|
|
|
(6
|
)%
|
|
114.3
|
|
|
121.3
|
|
|
(6
|
)%
|
||||
|
General and administrative
|
33.9
|
|
|
32.4
|
|
|
5
|
%
|
|
72.5
|
|
|
67.5
|
|
|
7
|
%
|
||||
|
Amortization of acquired intangible assets
|
8.4
|
|
|
9.2
|
|
|
(8
|
)%
|
|
16.7
|
|
|
18.6
|
|
|
(10
|
)%
|
||||
|
Restructuring charge
|
4.6
|
|
|
38.5
|
|
|
|
|
|
41.7
|
|
|
38.2
|
|
|
|
|||||
|
Total costs and expenses (1)
|
$
|
270.9
|
|
|
$
|
310.1
|
|
|
(13
|
)%
|
|
$
|
575.2
|
|
|
$
|
597.9
|
|
|
(4
|
)%
|
|
Total headcount at end of period
|
5,705
|
|
|
6,294
|
|
|
(9
|
)%
|
|
|
|
|
|
|
|
||||||
|
(1)
|
On a constant currency basis, compared to the year-ago period, total costs and expenses for the
second
quarter and first six months of 2016 decreased 10% and remained flat, respectively.
|
|
•
|
restructuring charges of
$4.6 million
and $
41.7 million
recorded in the
second
quarter and first six months of 2016, respectively, compared to
$38.5 million
and $
38.2 million
in the
second
quarter and first six months of 2015;
|
|
•
|
acquisition and pension termination-related costs, which were $2.5 million and $7.0 million lower in the second quarter and first six months of 2016, respectively, compared to the second quarter and first six months of 2015.
|
|
•
|
cost savings resulting from restructuring actions in 2015; and
|
|
•
|
foreign currency rates which favorably impacted costs and expenses in the second quarter and first six months of 2016 by $7.7 million and $24.2 million, respectively.
|
|
•
|
costs from acquired businesses (ColdLight, Vuforia, and Kepware added approximately 255 employees at the date of the acquisitions);
|
|
•
|
an increase in stock-based compensation expense of $2.0 million and $14.0 million for the second quarter and first six months of 2016 compared to the second quarter and first six months of 2015;
|
|
•
|
company-wide merit pay increases which were effective July 1, 2015; and
|
|
•
|
cash-based incentive compensation expense, which was higher by $5.7 million and $10.7 million in the second quarter of 2016 and in the first six months of 2016, respectively, compared to the second quarter and first six months of 2015.
|
|
Cost of Software Revenue
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Cost of software revenue
|
$
|
38.6
|
|
|
$
|
34.5
|
|
|
12
|
%
|
|
$
|
75.4
|
|
|
$
|
69.2
|
|
|
9
|
%
|
|
% of total revenue
|
14
|
%
|
|
11
|
%
|
|
|
|
13
|
%
|
|
11
|
%
|
|
|
||||||
|
% of total software revenue
|
17
|
%
|
|
14
|
%
|
|
|
|
16
|
%
|
|
13
|
%
|
|
|
||||||
|
Software headcount at end of period
|
798
|
|
|
770
|
|
|
4
|
%
|
|
|
|
|
|
|
|
||||||
|
Cost of Professional Services Revenue
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Cost of professional services revenue
|
$
|
41.6
|
|
|
$
|
51.5
|
|
|
(19
|
)%
|
|
$
|
84.9
|
|
|
$
|
109.8
|
|
|
(23
|
)%
|
|
% of total revenue
|
15
|
%
|
|
16
|
%
|
|
|
|
15
|
%
|
|
17
|
%
|
|
|
||||||
|
% of total professional services revenue
|
85
|
%
|
|
87
|
%
|
|
|
|
87
|
%
|
|
88
|
%
|
|
|
||||||
|
Professional services headcount at end of period
|
981
|
|
|
1,241
|
|
|
(21
|
)%
|
|
|
|
|
|
|
|||||||
|
Sales and Marketing
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Sales and marketing
|
$
|
87.2
|
|
|
$
|
83.9
|
|
|
4
|
%
|
|
$
|
169.6
|
|
|
$
|
173.3
|
|
|
(2
|
)%
|
|
% of total revenue
|
32
|
%
|
|
27
|
%
|
|
|
|
30
|
%
|
|
27
|
%
|
|
|
||||||
|
Sales and marketing headcount at end of period
|
1,373
|
|
|
1,458
|
|
|
(6
|
)%
|
|
|
|
|
|
|
|||||||
|
Research and Development
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Research and development
|
$
|
56.6
|
|
|
$
|
60.2
|
|
|
(6
|
)%
|
|
$
|
114.3
|
|
|
$
|
121.3
|
|
|
(6
|
)%
|
|
% of total revenue
|
21
|
%
|
|
19
|
%
|
|
|
|
20
|
%
|
|
19
|
%
|
|
|
||||||
|
Research and development headcount at end of period
|
1,890
|
|
|
2,131
|
|
|
(11
|
)%
|
|
|
|
|
|
|
|
||||||
|
General and Administrative
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
General and administrative
|
$
|
33.9
|
|
|
$
|
32.4
|
|
|
5
|
%
|
|
$
|
72.5
|
|
|
$
|
67.5
|
|
|
7
|
%
|
|
% of total revenue
|
12
|
%
|
|
10
|
%
|
|
|
|
13
|
%
|
|
11
|
%
|
|
|
||||||
|
General and administrative headcount at end of period
|
663
|
|
|
694
|
|
|
(4
|
)%
|
|
|
|
|
|
|
|||||||
|
Amortization of Acquired Intangible Assets
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
|
April 2, 2016
|
|
April 4, 2015
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
8.4
|
|
|
$
|
9.2
|
|
|
(8
|
)%
|
|
$
|
16.7
|
|
|
$
|
18.6
|
|
|
(10
|
)%
|
|
% of total revenue
|
3
|
%
|
|
3
|
%
|
|
|
|
3
|
%
|
|
3
|
%
|
|
|
||||||
|
Restructuring Charges
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||
|
Restructuring charges
|
$
|
4.6
|
|
|
$
|
38.5
|
|
|
$
|
41.7
|
|
|
$
|
38.2
|
|
|
Interest and Other Expense, net
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||
|
|
(in millions)
|
|
(in millions)
|
||||||||||||
|
Interest income
|
$
|
0.7
|
|
|
$
|
0.9
|
|
|
$
|
1.6
|
|
|
$
|
2.1
|
|
|
Interest expense
|
(4.8
|
)
|
|
(3.5
|
)
|
|
(11.3
|
)
|
|
(7.3
|
)
|
||||
|
Other expense, net
|
(1.3
|
)
|
|
(1.0
|
)
|
|
(1.9
|
)
|
|
(1.6
|
)
|
||||
|
Total interest and other expense, net
|
$
|
(5.3
|
)
|
|
$
|
(3.6
|
)
|
|
$
|
(11.6
|
)
|
|
$
|
(6.8
|
)
|
|
Income Taxes
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||
|
|
(Dollar amounts in millions)
|
|
(Dollar amounts in millions)
|
||||||||||||
|
Pre-tax income (loss)
|
$
|
(3.6
|
)
|
|
$
|
0.4
|
|
|
$
|
(23.1
|
)
|
|
$
|
34.8
|
|
|
Tax provision
|
1.6
|
|
|
(5.0
|
)
|
|
6.0
|
|
|
(0.9
|
)
|
||||
|
Effective income tax rate
|
(45
|
)%
|
|
(1,293
|
)%
|
|
(26
|
)%
|
|
(3
|
)%
|
||||
|
•
|
non-GAAP revenue—GAAP revenue
|
|
•
|
non-GAAP gross margin—GAAP gross margin
|
|
•
|
non-GAAP operating income—GAAP operating income
|
|
•
|
non-GAAP operating margin—GAAP operating margin
|
|
•
|
non-GAAP net income—GAAP net income
|
|
•
|
non-GAAP diluted earnings per share—GAAP diluted earnings per share
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||||||
|
|
(in millions, except per share amounts)
|
|
(in millions, except per share amounts)
|
||||||||||||
|
GAAP revenue
|
$
|
272.6
|
|
|
$
|
314.1
|
|
|
$
|
563.6
|
|
|
$
|
639.6
|
|
|
Fair value of acquired deferred revenue
|
1.1
|
|
|
1.1
|
|
|
1.6
|
|
|
2.5
|
|
||||
|
Non-GAAP revenue
|
$
|
273.7
|
|
|
$
|
315.3
|
|
|
$
|
565.2
|
|
|
$
|
642.1
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP gross margin
|
$
|
192.4
|
|
|
$
|
228.1
|
|
|
$
|
403.3
|
|
|
$
|
460.6
|
|
|
Fair value of acquired deferred revenue
|
1.1
|
|
|
1.1
|
|
|
1.6
|
|
|
2.5
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||
|
Stock-based compensation
|
2.4
|
|
|
2.6
|
|
|
5.7
|
|
|
5.2
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.7
|
|
|
4.7
|
|
|
11.9
|
|
|
9.5
|
|
||||
|
Non-GAAP gross margin
|
$
|
202.5
|
|
|
$
|
236.4
|
|
|
$
|
422.2
|
|
|
$
|
477.5
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP operating income (loss)
|
$
|
1.8
|
|
|
$
|
4.0
|
|
|
$
|
(11.5
|
)
|
|
$
|
41.6
|
|
|
Fair value of acquired deferred revenue
|
1.1
|
|
|
1.1
|
|
|
1.6
|
|
|
2.5
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||
|
Stock-based compensation
|
14.8
|
|
|
12.8
|
|
|
38.0
|
|
|
24.1
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.7
|
|
|
4.7
|
|
|
11.9
|
|
|
9.5
|
|
||||
|
Amortization of acquired intangible assets
|
8.4
|
|
|
9.2
|
|
|
16.7
|
|
|
18.6
|
|
||||
|
Acquisition related charges included in general and administrative expenses
|
1.1
|
|
|
1.9
|
|
|
2.3
|
|
|
5.9
|
|
||||
|
US pension plan termination-related costs
|
—
|
|
|
1.7
|
|
|
—
|
|
|
3.4
|
|
||||
|
Restructuring charge
|
4.6
|
|
|
38.5
|
|
|
41.7
|
|
|
38.2
|
|
||||
|
Non-GAAP operating income
|
$
|
38.3
|
|
|
$
|
73.8
|
|
|
$
|
100.4
|
|
|
$
|
143.6
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income (loss)
|
$
|
(5.2
|
)
|
|
$
|
5.4
|
|
|
$
|
(29.1
|
)
|
|
$
|
35.7
|
|
|
Fair value of acquired deferred revenue
|
1.1
|
|
|
1.1
|
|
|
1.6
|
|
|
2.5
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
(0.3
|
)
|
||||
|
Stock-based compensation
|
14.8
|
|
|
12.8
|
|
|
38.0
|
|
|
24.1
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.7
|
|
|
4.7
|
|
|
11.9
|
|
|
9.5
|
|
||||
|
Amortization of acquired intangible assets
|
8.4
|
|
|
9.2
|
|
|
16.7
|
|
|
18.6
|
|
||||
|
Acquisition related charges included in general and administrative expenses
|
1.1
|
|
|
1.9
|
|
|
2.3
|
|
|
5.9
|
|
||||
|
U.S. pension plan termination-related costs
|
—
|
|
|
1.7
|
|
|
—
|
|
|
3.4
|
|
||||
|
Restructuring charges
|
4.6
|
|
|
38.5
|
|
|
41.7
|
|
|
38.2
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
—
|
|
|
2.4
|
|
|
—
|
|
||||
|
Income tax adjustments
(1)
|
(5.2
|
)
|
|
(13.8
|
)
|
|
(0.3
|
)
|
|
(17.2
|
)
|
||||
|
Non-GAAP net income
|
$
|
26.2
|
|
|
$
|
61.4
|
|
|
$
|
84.9
|
|
|
$
|
120.4
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP diluted earnings (loss) per share
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
$
|
(0.25
|
)
|
|
$
|
0.31
|
|
|
Fair value of acquired deferred revenue
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
0.02
|
|
||||
|
Fair value of acquired deferred costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Stock-based compensation
|
0.13
|
|
|
0.11
|
|
|
0.33
|
|
|
0.21
|
|
||||
|
Amortization of acquired intangible assets
|
0.13
|
|
|
0.12
|
|
|
0.25
|
|
|
0.24
|
|
||||
|
Acquisition related charges included in general and administrative expenses
|
0.01
|
|
|
0.02
|
|
|
0.02
|
|
|
0.05
|
|
||||
|
U.S. pension plan termination-related costs
|
—
|
|
|
0.01
|
|
|
—
|
|
|
0.03
|
|
||||
|
Restructuring charges
|
0.04
|
|
|
0.33
|
|
|
0.36
|
|
|
0.33
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
||||
|
Income tax adjustments
(1)
|
(0.05
|
)
|
|
(0.12
|
)
|
|
—
|
|
|
(0.15
|
)
|
||||
|
Non-GAAP diluted earnings per share
|
$
|
0.23
|
|
|
$
|
0.53
|
|
|
$
|
0.74
|
|
|
$
|
1.03
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
GAAP operating margin
|
0.6
|
%
|
|
1.3
|
%
|
|
(2.0
|
)%
|
|
6.5
|
%
|
|
Fair value of acquired deferred revenue
|
0.4
|
%
|
|
0.4
|
%
|
|
0.3
|
%
|
|
0.4
|
%
|
|
Fair value of acquired deferred costs
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Stock-based compensation
|
5.4
|
%
|
|
4.1
|
%
|
|
6.7
|
%
|
|
3.8
|
%
|
|
Amortization of acquired intangible assets
|
5.5
|
%
|
|
4.4
|
%
|
|
5.1
|
%
|
|
4.4
|
%
|
|
Acquisition related charges included in general and administrative expenses
|
0.4
|
%
|
|
0.6
|
%
|
|
0.4
|
%
|
|
0.9
|
%
|
|
U.S. pension plan termination-related costs
|
—
|
%
|
|
0.5
|
%
|
|
—
|
%
|
|
0.5
|
%
|
|
Restructuring charges
|
1.7
|
%
|
|
12.3
|
%
|
|
7.4
|
%
|
|
6.0
|
%
|
|
Non-GAAP operating margin
|
14.0
|
%
|
|
23.4
|
%
|
|
17.8
|
%
|
|
22.4
|
%
|
|
(1)
|
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 2016 and 2015 non-GAAP tax provisions are being calculated assuming there is no valuation allowance. Income tax adjustments for the three and six months ended April 4, 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. However, for the six months ended April 2, 2016, because of low expected full year GAAP earnings combined with the relatively large year-to-date GAAP loss, the non-GAAP provision for the second quarter and first six months of 2016 calculated based on our historical methodology is not reflective of our full year expected non-GAAP tax rate. As a result, in the second quarter we changed our methodology for calculating our non-GAAP tax provision. For the six months ended April 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.
|
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
368,456
|
|
|
$
|
267,815
|
|
|
Amounts below are for the six months ended:
|
|
|
|
||||
|
Cash provided by operating activities
|
$
|
110,139
|
|
|
$
|
105,624
|
|
|
Cash used by investing activities
|
(173,057
|
)
|
|
(14,927
|
)
|
||
|
Cash provided (used) by financing activities
|
152,286
|
|
|
(102,945
|
)
|
||
|
|
Six months ended
|
||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash used by investing activities included the following:
|
|
|
|
||||
|
Additions to property and equipment
|
$
|
(8,866
|
)
|
|
$
|
(14,107
|
)
|
|
Purchases of investments
|
—
|
|
|
(1,000
|
)
|
||
|
Acquisitions of businesses, net of cash acquired
|
(164,191
|
)
|
|
180
|
|
||
|
|
$
|
(173,057
|
)
|
|
$
|
(14,927
|
)
|
|
|
Six months ended
|
||||||
|
|
April 2, 2016
|
|
April 4, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash used by financing activities included the following:
|
|
|
|
||||
|
Net borrowings (repayments) under our credit facility
|
$
|
170,000
|
|
|
$
|
(81,250
|
)
|
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(15,471
|
)
|
|
(21,864
|
)
|
||
|
Proceeds from issuance of common stock
|
1
|
|
|
6
|
|
||
|
Excess tax benefits from stock-based awards
|
56
|
|
|
163
|
|
||
|
Contingent consideration
|
(1,250
|
)
|
|
—
|
|
||
|
Credit facility origination costs
|
(1,050
|
)
|
|
—
|
|
||
|
|
$
|
152,286
|
|
|
$
|
(102,945
|
)
|
|
|
Ratio as of April 2, 2016
|
|
Total Leverage Ratio
Ratio of consolidated total indebtedness to the consolidated trailing four quarters EBITDA, not to exceed:
|
3.12 to 1.00
|
|
- prior to a Covenant Modification Trigger Event (incurring unsecured indebtedness of not less than $200 million in aggregate)
|
|
|
- 3.50 to 1.00 as of the last day of any fiscal quarter ending on or prior to July 2, 2016, and
|
|
|
- 3.25 to 1.00 as of the last day of any fiscal quarter ending on or after September 30, 2016;
|
|
|
- on and after a Covenant Modification Trigger Event, 4.00 to 1.00 as of the last day of any fiscal quarter.
|
|
|
Fixed Charge Coverage Ratio
Ratio of consolidated trailing four quarters EBITDA less consolidated capital expenditures to consolidated fixed charges as of the last day of any fiscal quarter, to be not less than 3.50 to 1.00.
|
8.70 to 1.00
|
|
Senior Secured Leverage Ratio
Ratio of senior consolidated total indebtedness (which excludes unsecured indebtedness) to consolidated trailing four quarters EBITDA as of the last day of any fiscal quarter ending after a Covenant Modification Trigger Event, not to exceed 3.00 to 1.00.
|
N/A
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
•
|
making it more difficult for us to satisfy our debt obligations and other ongoing business obligations, which may result in defaults;
|
|
•
|
events of default if we fail to comply with the financial and other covenants contained in the agreements governing our debt instruments, which could result in all of our debt becoming immediately due and payable or require us to negotiate an amendment to financial or other covenants that could cause us to incur additional fees and expenses;
|
|
•
|
limiting our ability to obtain additional financing to fund future working capital, capital expenditures, acquisitions or other general corporate requirements;
|
|
•
|
reducing the availability of our cash flow to fund working capital, capital expenditures, acquisitions and other general corporate purposes and limiting our ability to obtain additional financing for these purposes;
|
|
•
|
increasing our vulnerability to the impact of adverse economic and industry conditions;
|
|
•
|
exposing us to the risk of increased interest rates as certain of our borrowings, including borrowings under the senior credit facility, are at variable rates of interest;
|
|
•
|
limiting our flexibility in planning for, or reacting to, and increasing our vulnerability to, changes in our business, the industries in which we operate, and the overall economy;
|
|
•
|
placing us at a competitive disadvantage compared to other, less leveraged competitors; and
|
|
•
|
increasing our cost of borrowing.
|
|
|
|
|
|
2.1
|
|
Stock Purchase Agreement dated December 22, 2015 by and among PTC Inc., EAP Holdings, Inc., Kepware, Inc., and the Seller Owners listed on Schedule I of the Stock Purchase Agreement, (filed as Exhibit 10.1 to our Current Report on Form 8-K dated December 22, 2015 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
3.1
|
|
Restated Articles of Organization of PTC Inc. adopted August 4, 2015 (filed as Exhibit 3.1 to our Annual Report on Form 10-K for the fiscal year ended September 30, 2015 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
3.2
|
|
By-Laws, as amended and restated, of PTC Inc. (filed as Exhibit 3.2 to our Quarterly Report in Form 10-Q for the fiscal quarter ended March 29, 2014 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
10.1
|
|
2000 Equity Incentive Plan (filed as Exhibit 10.1 to our current Report on Form 8-K dated March 2, 2016 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
10.2
|
|
Amendment No.1 dated April 18, 2016 to Credit Agreement dated as of November 4, 2015 by and among PTC Inc., JP Morgan Chase Bank, N.A., as Administrative Agent, and the lenders party thereto (filed as Exhibit 99.3 to our current report on Form 8-K dated April 20, 2016 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
31.1
|
|
Certification of the Chief Executive Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a).
|
|
|
|
|
|
31.2
|
|
Certification of the Chief Financial Officer Pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a).
|
|
|
|
|
|
32*
|
|
Certification of Periodic Financial Report Pursuant to 18 U.S.C. Section 1350.
|
|
|
|
|
|
101
|
|
The following materials from PTC Inc.'s Quarterly Report on Form 10-Q for the quarter ended April 2, 2016 formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of April 2, 2016 and September 30, 2015; (ii) Condensed Consolidated Statements of Operations for the three and six months ended April 2, 2016 and April 4, 2015; (iii) Condensed Consolidated Statements of Comprehensive Income for the three and six months ended April 2, 2016 and April 4, 2015; (iv) Condensed Consolidated Statements of Cash Flows for the three and six months ended April 2, 2016 and April 4, 2015; and (v) Notes to Condensed Consolidated Financial Statements.
|
|
*
|
Indicates that the exhibit is being furnished, not filed, with this report.
|
|
PTC Inc.
|
||
|
|
|
|
|
By:
|
|
/s/ A
NDREW
M
ILLER
|
|
|
|
Andrew Miller
Executive Vice President and Chief Financial
Officer (Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|