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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
Page
Number
|
|
Part I—FINANCIAL INFORMATION
|
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
Part II—OTHER INFORMATION
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 6.
|
||
|
ITEM 1.
|
UNAUDITED CONDENSED FINANCIAL STATEMENTS
|
|
|
July 1,
2017 |
|
September 30,
2016 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
260,695
|
|
|
$
|
277,935
|
|
|
Short term marketable securities
|
19,277
|
|
|
18,695
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $1,419 and $1,012 at July 1, 2017 and September 30, 2016, respectively
|
128,561
|
|
|
161,357
|
|
||
|
Prepaid expenses
|
60,507
|
|
|
52,819
|
|
||
|
Other current assets
|
140,419
|
|
|
131,783
|
|
||
|
Total current assets
|
609,459
|
|
|
642,589
|
|
||
|
Property and equipment, net
|
63,443
|
|
|
67,113
|
|
||
|
Goodwill
|
1,175,628
|
|
|
1,169,813
|
|
||
|
Acquired intangible assets, net
|
269,825
|
|
|
310,305
|
|
||
|
Long term marketable securities
|
30,912
|
|
|
30,921
|
|
||
|
Deferred tax assets
|
110,172
|
|
|
89,692
|
|
||
|
Other assets
|
32,322
|
|
|
35,296
|
|
||
|
Total assets
|
$
|
2,291,761
|
|
|
$
|
2,345,729
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
24,569
|
|
|
$
|
18,022
|
|
|
Accrued expenses and other current liabilities
|
69,574
|
|
|
84,141
|
|
||
|
Accrued compensation and benefits
|
94,575
|
|
|
145,633
|
|
||
|
Accrued income taxes
|
6,900
|
|
|
6,303
|
|
||
|
Deferred revenue
|
455,322
|
|
|
400,420
|
|
||
|
Total current liabilities
|
650,940
|
|
|
654,519
|
|
||
|
Long term debt
|
712,191
|
|
|
751,601
|
|
||
|
Deferred tax liabilities
|
22,203
|
|
|
13,754
|
|
||
|
Deferred revenue
|
9,994
|
|
|
13,237
|
|
||
|
Other liabilities
|
61,053
|
|
|
69,952
|
|
||
|
Total liabilities
|
1,456,381
|
|
|
1,503,063
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value; 5,000 shares authorized; none issued
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 500,000 shares authorized; 115,454 and 114,968 shares issued and outstanding at July 1, 2017 and September 30, 2016, respectively
|
1,154
|
|
|
1,150
|
|
||
|
Additional paid-in capital
|
1,597,820
|
|
|
1,598,548
|
|
||
|
Accumulated deficit
|
(668,275
|
)
|
|
(657,079
|
)
|
||
|
Accumulated other comprehensive loss
|
(95,319
|
)
|
|
(99,953
|
)
|
||
|
Total stockholders’ equity
|
835,380
|
|
|
842,666
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,291,761
|
|
|
$
|
2,345,729
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Subscription
|
$
|
74,859
|
|
|
$
|
31,822
|
|
|
$
|
195,001
|
|
|
$
|
77,657
|
|
|
Support
|
140,428
|
|
|
161,881
|
|
|
433,624
|
|
|
494,262
|
|
||||
|
Total recurring revenue
|
215,287
|
|
|
193,703
|
|
|
628,625
|
|
|
571,919
|
|
||||
|
Perpetual license
|
32,348
|
|
|
44,648
|
|
|
94,099
|
|
|
132,100
|
|
||||
|
Total subscription, support and license revenue
|
247,635
|
|
|
238,351
|
|
|
722,724
|
|
|
704,019
|
|
||||
|
Professional services
|
43,658
|
|
|
50,301
|
|
|
134,936
|
|
|
148,277
|
|
||||
|
Total revenue
|
291,293
|
|
|
288,652
|
|
|
857,660
|
|
|
852,296
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
||||||||
|
Cost of license and subscription revenue
|
21,648
|
|
|
17,809
|
|
|
62,333
|
|
|
50,621
|
|
||||
|
Cost of support revenue
|
23,635
|
|
|
21,055
|
|
|
69,028
|
|
|
63,670
|
|
||||
|
Total cost of software revenue
|
45,283
|
|
|
38,864
|
|
|
131,361
|
|
|
114,291
|
|
||||
|
Cost of professional services revenue
|
36,985
|
|
|
43,606
|
|
|
114,852
|
|
|
128,518
|
|
||||
|
Total cost of revenue
|
82,268
|
|
|
82,470
|
|
|
246,213
|
|
|
242,809
|
|
||||
|
Gross margin
|
209,025
|
|
|
206,182
|
|
|
611,447
|
|
|
609,487
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
93,101
|
|
|
94,874
|
|
|
271,568
|
|
|
264,480
|
|
||||
|
Research and development
|
59,850
|
|
|
57,118
|
|
|
175,474
|
|
|
171,397
|
|
||||
|
General and administrative
|
35,294
|
|
|
35,485
|
|
|
108,789
|
|
|
107,968
|
|
||||
|
Amortization of acquired intangible assets
|
7,973
|
|
|
8,294
|
|
|
23,986
|
|
|
25,040
|
|
||||
|
Restructuring charges
|
1,551
|
|
|
2,815
|
|
|
8,300
|
|
|
44,541
|
|
||||
|
Total operating expenses
|
197,769
|
|
|
198,586
|
|
|
588,117
|
|
|
613,426
|
|
||||
|
Operating income (loss)
|
11,256
|
|
|
7,596
|
|
|
23,330
|
|
|
(3,939
|
)
|
||||
|
Interest expense
|
(10,200
|
)
|
|
(8,164
|
)
|
|
(32,239
|
)
|
|
(19,511
|
)
|
||||
|
Interest income and other expense, net
|
(357
|
)
|
|
(136
|
)
|
|
2,049
|
|
|
(369
|
)
|
||||
|
Income (loss) before income taxes
|
699
|
|
|
(704
|
)
|
|
(6,860
|
)
|
|
(23,819
|
)
|
||||
|
Provision (benefit) for income taxes
|
1,650
|
|
|
(3,777
|
)
|
|
4,336
|
|
|
2,173
|
|
||||
|
Net income (loss)
|
$
|
(951
|
)
|
|
$
|
3,073
|
|
|
$
|
(11,196
|
)
|
|
$
|
(25,992
|
)
|
|
Earnings (loss) per share—Basic
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
Earnings (loss) per share—Diluted
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
Weighted average shares outstanding—Basic
|
115,615
|
|
|
114,795
|
|
|
115,511
|
|
|
114,499
|
|
||||
|
Weighted average shares outstanding—Diluted
|
115,615
|
|
|
115,698
|
|
|
115,511
|
|
|
114,499
|
|
||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
Net income (loss)
|
$
|
(951
|
)
|
|
$
|
3,073
|
|
|
$
|
(11,196
|
)
|
|
$
|
(25,992
|
)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized hedge gain (loss) arising during the period, net of tax of $0.3 million and $0 million in the third quarter of 2017 and 2016, respectively, and $0 million in the first nine months of 2017 and 2016, respectively
|
(2,298
|
)
|
|
361
|
|
|
224
|
|
|
(3,633
|
)
|
||||
|
Net hedge (gain) loss reclassified into earnings, net of tax of $0 in the third quarter of 2017 and 2016, respectively, and $0.1 million and $0 million in the first nine months of 2017 and 2016, respectively
|
75
|
|
|
1,560
|
|
|
(777
|
)
|
|
727
|
|
||||
|
Change in unrealized gain (loss) on hedging instruments
|
(2,223
|
)
|
|
1,921
|
|
|
(553
|
)
|
|
(2,906
|
)
|
||||
|
Foreign currency translation adjustment, net of tax of $0 for each period
|
17,553
|
|
|
(5,961
|
)
|
|
3,893
|
|
|
(1,219
|
)
|
||||
|
Unrealized gain (loss) on marketable securities
|
21
|
|
|
7
|
|
|
(50
|
)
|
|
7
|
|
||||
|
Amortization of net actuarial pension loss included in net income, net of tax of $0.2 million and $0.2 million in the third quarter of 2017 and 2016, respectively, and $0.7 million and $0.5 million in the first nine months of 2017 and 2016, respectively
|
597
|
|
|
417
|
|
|
1,687
|
|
|
1,220
|
|
||||
|
Change in unamortized pension income (loss) during the period related to changes in foreign currency
|
(1,721
|
)
|
|
413
|
|
|
(343
|
)
|
|
82
|
|
||||
|
Total other comprehensive income (loss)
|
14,227
|
|
|
(3,203
|
)
|
|
4,634
|
|
|
(2,816
|
)
|
||||
|
Comprehensive income (loss)
|
$
|
13,276
|
|
|
$
|
(130
|
)
|
|
$
|
(6,562
|
)
|
|
$
|
(28,808
|
)
|
|
|
Nine months ended
|
||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(11,196
|
)
|
|
$
|
(25,992
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
64,187
|
|
|
64,721
|
|
||
|
Stock-based compensation
|
56,139
|
|
|
51,821
|
|
||
|
Excess tax benefits from stock-based awards
|
(397
|
)
|
|
(94
|
)
|
||
|
Other non-cash items, net
|
1,536
|
|
|
246
|
|
||
|
Changes in operating assets and liabilities, excluding the effects of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
34,913
|
|
|
58,499
|
|
||
|
Accounts payable, accrued expenses and other current liabilities
|
2,594
|
|
|
(17,303
|
)
|
||
|
Accrued compensation and benefits
|
(50,518
|
)
|
|
7,442
|
|
||
|
Deferred revenue
|
45,985
|
|
|
44,592
|
|
||
|
Accrued and deferred income taxes
|
(17,832
|
)
|
|
(17,470
|
)
|
||
|
Other current assets and prepaid expenses
|
(7,317
|
)
|
|
4,249
|
|
||
|
Other noncurrent assets and liabilities
|
(16,028
|
)
|
|
(1,115
|
)
|
||
|
Net cash provided by operating activities
|
102,066
|
|
|
169,596
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions to property and equipment
|
(19,333
|
)
|
|
(16,632
|
)
|
||
|
Purchases of short- and long-term marketable securities
|
(14,173
|
)
|
|
(44,605
|
)
|
||
|
Proceeds from maturities of short- and long-term marketable securities
|
13,440
|
|
|
—
|
|
||
|
Acquisitions of businesses, net of cash acquired
|
(4,960
|
)
|
|
(164,191
|
)
|
||
|
Proceeds from sales of investments
|
15,218
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(9,808
|
)
|
|
(225,428
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings
|
150,000
|
|
|
670,000
|
|
||
|
Repayments of borrowings under credit facility
|
(190,000
|
)
|
|
(560,000
|
)
|
||
|
Repurchases of common stock
|
(34,994
|
)
|
|
—
|
|
||
|
Proceeds from issuance of common stock
|
3,978
|
|
|
19
|
|
||
|
Excess tax benefits from stock-based awards
|
397
|
|
|
94
|
|
||
|
Credit facility origination costs
|
(184
|
)
|
|
(6,759
|
)
|
||
|
Contingent consideration
|
(11,054
|
)
|
|
(10,621
|
)
|
||
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(26,244
|
)
|
|
(20,636
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(108,101
|
)
|
|
72,097
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
(1,397
|
)
|
|
4,944
|
|
||
|
Net increase (decrease) in cash and cash equivalents
|
(17,240
|
)
|
|
21,209
|
|
||
|
Cash and cash equivalents, beginning of period
|
277,935
|
|
|
273,417
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
260,695
|
|
|
$
|
294,626
|
|
|
|
Employee severance and related benefits
|
|
Facility closures and related costs
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
October 1, 2016
|
$
|
35,177
|
|
|
$
|
1,431
|
|
|
$
|
36,608
|
|
|
Charge to operations, net
|
2,582
|
|
|
5,718
|
|
|
8,300
|
|
|||
|
Cash disbursements
|
(33,979
|
)
|
|
(1,351
|
)
|
|
(35,330
|
)
|
|||
|
Other non-cash charges
|
—
|
|
|
(704
|
)
|
|
(704
|
)
|
|||
|
Foreign exchange impact
|
(800
|
)
|
|
98
|
|
|
(702
|
)
|
|||
|
Accrual, July 1, 2017
|
$
|
2,980
|
|
|
$
|
5,192
|
|
|
$
|
8,172
|
|
|
|
Employee severance and related benefits
|
|
Facility closures and related costs
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
October 1, 2015
|
$
|
14,086
|
|
|
$
|
1,168
|
|
|
$
|
15,254
|
|
|
Charges to operations, net
|
44,010
|
|
|
531
|
|
|
44,541
|
|
|||
|
Cash disbursements
|
(49,059
|
)
|
|
(834
|
)
|
|
(49,893
|
)
|
|||
|
Foreign exchange impact
|
103
|
|
|
(11
|
)
|
|
92
|
|
|||
|
Accrual, July 2, 2016
|
$
|
9,140
|
|
|
$
|
854
|
|
|
$
|
9,994
|
|
|
Restricted stock unit activity for the nine months ended July 1, 2017
|
Shares
|
|
Weighted
Average
Grant Date
Fair Value
(Per Share)
|
|||
|
|
(in thousands)
|
|
|
|||
|
Balance of outstanding restricted stock units October 1, 2016
|
3,776
|
|
|
$
|
37.30
|
|
|
Granted
|
1,932
|
|
|
$
|
51.24
|
|
|
Vested
|
(1,564
|
)
|
|
$
|
36.02
|
|
|
Forfeited or not earned
|
(622
|
)
|
|
$
|
37.51
|
|
|
Balance of outstanding restricted stock units July 1, 2017
|
3,522
|
|
|
$
|
45.48
|
|
|
|
Restricted Stock Units
|
||||
|
Grant Period
|
Target
TSR Units (1)
|
|
Performance-based RSUs (2)
|
|
Service-based RSUs (3)
|
|
|
(Number of Units in thousands)
|
||||
|
First nine months of 2017
|
358
|
|
325
|
|
1,249
|
|
(1)
|
The TSR units were granted to our executive officers pursuant to the terms described below.
|
|
(2)
|
The performance-based RSUs were granted to our executive officers and are eligible to vest based on the achievement of performance criteria for fiscal 2017 established by the Compensation Committee at the time of grant. Shares not
|
|
(3)
|
The service-based RSUs were granted to employees, our executive officers and our directors. All service-based RSUs will vest in
three
substantially equal annual installments on or about the anniversary of the date of grant.
|
|
Average volatility of peer group
|
29.3
|
%
|
|
Risk-free interest rate
|
0.99
|
%
|
|
Dividend yield
|
—
|
%
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Cost of license and subscription revenue
|
$
|
347
|
|
|
$
|
195
|
|
|
$
|
954
|
|
|
$
|
552
|
|
|
Cost of support revenue
|
1,139
|
|
|
963
|
|
|
3,638
|
|
|
3,611
|
|
||||
|
Cost of professional services revenue
|
1,505
|
|
|
1,342
|
|
|
4,500
|
|
|
4,072
|
|
||||
|
Sales and marketing
|
3,296
|
|
|
3,195
|
|
|
11,047
|
|
|
11,254
|
|
||||
|
Research and development
|
2,805
|
|
|
2,531
|
|
|
9,753
|
|
|
7,578
|
|
||||
|
General and administrative
|
7,482
|
|
|
5,570
|
|
|
26,247
|
|
|
24,754
|
|
||||
|
Total stock-based compensation expense
|
$
|
16,574
|
|
|
$
|
13,796
|
|
|
$
|
56,139
|
|
|
$
|
51,821
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
Calculation of Basic and Diluted EPS
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
|
(in thousands, except per share data)
|
||||||||||||||
|
Net income (loss)
|
$
|
(951
|
)
|
|
$
|
3,073
|
|
|
$
|
(11,196
|
)
|
|
$
|
(25,992
|
)
|
|
Weighted average shares outstanding—Basic
|
115,615
|
|
|
114,795
|
|
|
115,511
|
|
|
114,499
|
|
||||
|
Dilutive effect of restricted stock units
|
—
|
|
|
903
|
|
|
—
|
|
|
—
|
|
||||
|
Weighted average shares outstanding—Diluted
|
115,615
|
|
|
115,698
|
|
|
115,511
|
|
|
114,499
|
|
||||
|
Earnings (loss) per share—Basic
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
Earnings (loss) per share—Diluted
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
|
July 1, 2017
|
|
September 30, 2016
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Goodwill (not amortized)
|
|
|
|
|
$
|
1,175,628
|
|
|
|
|
|
|
$
|
1,169,813
|
|
||||||||
|
Intangible assets with finite lives (amortized) (1):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Purchased software
|
$
|
358,434
|
|
|
$
|
219,258
|
|
|
$
|
139,176
|
|
|
$
|
354,595
|
|
|
$
|
199,192
|
|
|
$
|
155,403
|
|
|
Capitalized software
|
22,877
|
|
|
22,877
|
|
|
—
|
|
|
22,877
|
|
|
22,877
|
|
|
—
|
|
||||||
|
Customer lists and relationships
|
356,520
|
|
|
231,006
|
|
|
125,514
|
|
|
355,698
|
|
|
206,515
|
|
|
149,183
|
|
||||||
|
Trademarks and trade names
|
19,027
|
|
|
13,892
|
|
|
5,135
|
|
|
19,007
|
|
|
13,323
|
|
|
5,684
|
|
||||||
|
Other
|
3,979
|
|
|
3,979
|
|
|
—
|
|
|
3,955
|
|
|
3,920
|
|
|
35
|
|
||||||
|
|
$
|
760,837
|
|
|
$
|
491,012
|
|
|
$
|
269,825
|
|
|
$
|
756,132
|
|
|
$
|
445,827
|
|
|
$
|
310,305
|
|
|
Total goodwill and acquired intangible assets
|
|
|
|
|
$
|
1,445,453
|
|
|
|
|
|
|
$
|
1,480,118
|
|
||||||||
|
|
Solutions Group
|
|
IoT Group
|
|
Professional Services
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Balance, October 1, 2016
|
$
|
1,050,150
|
|
|
$
|
90,065
|
|
|
$
|
29,598
|
|
|
$
|
1,169,813
|
|
|
Acquisition
|
2,847
|
|
|
—
|
|
|
—
|
|
|
2,847
|
|
||||
|
Foreign currency translation adjustment
|
2,664
|
|
|
228
|
|
|
76
|
|
|
2,968
|
|
||||
|
Balance, July 1, 2017
|
$
|
1,055,661
|
|
|
$
|
90,293
|
|
|
$
|
29,674
|
|
|
$
|
1,175,628
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
7,973
|
|
|
$
|
8,294
|
|
|
$
|
23,986
|
|
|
$
|
25,040
|
|
|
Cost of license and subscription revenue
|
6,517
|
|
|
6,383
|
|
|
19,294
|
|
|
18,235
|
|
||||
|
Total amortization expense
|
$
|
14,490
|
|
|
$
|
14,677
|
|
|
$
|
43,280
|
|
|
$
|
43,275
|
|
|
•
|
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.
|
|
|
July 1, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
60,118
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60,118
|
|
|
Marketable securities
|
|
|
|
|
|
|
|
|
|||||||
|
Certificates of deposit
|
—
|
|
|
441
|
|
|
—
|
|
|
441
|
|
||||
|
Corporate notes/bonds
|
47,354
|
|
|
—
|
|
|
—
|
|
|
47,354
|
|
||||
|
U.S. government agency securities
|
—
|
|
|
2,394
|
|
|
—
|
|
|
2,394
|
|
||||
|
Forward contracts
|
—
|
|
|
4,802
|
|
|
—
|
|
|
4,802
|
|
||||
|
|
$
|
107,472
|
|
|
$
|
7,637
|
|
|
$
|
—
|
|
|
$
|
115,109
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingent consideration related to acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,862
|
|
|
$
|
7,862
|
|
|
Forward contracts
|
—
|
|
|
4,525
|
|
|
—
|
|
|
4,525
|
|
||||
|
|
$
|
—
|
|
|
$
|
4,525
|
|
|
$
|
7,862
|
|
|
$
|
12,387
|
|
|
|
September 30, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
60,139
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60,139
|
|
|
Marketable securities
|
|
|
|
|
|
|
|
|
|||||||
|
Certificates of deposit
|
—
|
|
|
681
|
|
|
—
|
|
|
681
|
|
||||
|
Commercial paper
|
—
|
|
|
11,925
|
|
|
—
|
|
|
11,925
|
|
||||
|
Corporate notes/bonds
|
34,601
|
|
|
—
|
|
|
—
|
|
|
34,601
|
|
||||
|
U.S. government agency securities
|
—
|
|
|
2,409
|
|
|
—
|
|
|
2,409
|
|
||||
|
Forward contracts
|
—
|
|
|
260
|
|
|
—
|
|
|
260
|
|
||||
|
|
$
|
94,740
|
|
|
$
|
15,275
|
|
|
$
|
—
|
|
|
$
|
110,015
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingent consideration related to acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,570
|
|
|
$
|
19,570
|
|
|
Forward contracts
|
—
|
|
|
3,170
|
|
|
—
|
|
|
3,170
|
|
||||
|
|
$
|
—
|
|
|
$
|
3,170
|
|
|
$
|
19,570
|
|
|
$
|
22,740
|
|
|
|
Contingent Consideration
|
||||||||||
|
|
(in thousands)
|
||||||||||
|
|
ColdLight
|
|
Kepware
|
|
Total
|
||||||
|
Balance, October 1, 2016
|
$
|
2,500
|
|
|
$
|
17,070
|
|
|
$
|
19,570
|
|
|
Change in present value of contingent consideration
|
—
|
|
|
392
|
|
|
392
|
|
|||
|
Payment of contingent consideration
|
(2,500
|
)
|
|
(9,600
|
)
|
|
(12,100
|
)
|
|||
|
Balance, July 1, 2017
|
$
|
—
|
|
|
$
|
7,862
|
|
|
$
|
7,862
|
|
|
|
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
|
—
|
|
|
1,000
|
|
|
97
|
|
|
1,097
|
|
||||
|
Payment of contingent consideration
|
(9,000
|
)
|
|
(2,500
|
)
|
|
—
|
|
|
(11,500
|
)
|
||||
|
Balance, July 2, 2016
|
$
|
—
|
|
|
$
|
2,500
|
|
|
$
|
16,997
|
|
|
$
|
19,497
|
|
|
|
July 1, 2017
|
||||||||||||||
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Certificates of deposit
|
$
|
441
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
441
|
|
|
Corporate notes/bonds
|
47,519
|
|
|
—
|
|
|
(165
|
)
|
|
47,354
|
|
||||
|
US government agency securities
|
2,401
|
|
|
—
|
|
|
(7
|
)
|
|
2,394
|
|
||||
|
|
$
|
50,361
|
|
|
$
|
—
|
|
|
$
|
(172
|
)
|
|
$
|
50,189
|
|
|
|
September 30, 2016
|
||||||||||||||
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Certificates of deposit
|
$
|
681
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
681
|
|
|
Commercial paper
|
11,945
|
|
|
—
|
|
|
(20
|
)
|
|
11,925
|
|
||||
|
Corporate notes/bonds
|
34,701
|
|
|
—
|
|
|
(100
|
)
|
|
34,601
|
|
||||
|
US government agency securities
|
2,411
|
|
|
—
|
|
|
(2
|
)
|
|
2,409
|
|
||||
|
|
$
|
49,738
|
|
|
$
|
—
|
|
|
$
|
(122
|
)
|
|
$
|
49,616
|
|
|
|
July 1, 2017
|
|
September 30, 2016
|
||||||||||||
|
|
Amortized cost
|
|
Fair value
|
|
Amortized cost
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Due in one year or less
|
$
|
19,129
|
|
|
$
|
19,095
|
|
|
$
|
18,585
|
|
|
$
|
18,549
|
|
|
Due after one year through three years
|
31,232
|
|
|
31,094
|
|
|
31,153
|
|
|
31,067
|
|
||||
|
|
$
|
50,361
|
|
|
$
|
50,189
|
|
|
$
|
49,738
|
|
|
$
|
49,616
|
|
|
Currency Hedged
|
July 1,
2017 |
|
September 30,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Canadian / U.S. Dollar
|
$
|
8,488
|
|
|
$
|
14,685
|
|
|
Swiss Franc / Euro
|
7,374
|
|
|
730
|
|
||
|
Chinese Yuan offshore / Euro
|
10,303
|
|
|
—
|
|
||
|
Euro / U.S. Dollar
|
227,898
|
|
|
174,120
|
|
||
|
Japanese Yen / Euro
|
11,025
|
|
|
32,782
|
|
||
|
Israeli Shekel / U.S. Dollar
|
8,116
|
|
|
7,271
|
|
||
|
Japanese Yen / U.S. Dollar
|
2,718
|
|
|
6,716
|
|
||
|
Swedish Krona / U.S. Dollar
|
6,410
|
|
|
3,852
|
|
||
|
Danish Krona / U.S. Dollar
|
5,279
|
|
|
1,183
|
|
||
|
All other
|
7,018
|
|
|
8,195
|
|
||
|
Total
|
$
|
294,629
|
|
|
$
|
249,534
|
|
|
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
|
|
Nine months ended
|
||||||||||||
|
|
|
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
|
|
|
|
(in thousands)
|
||||||||||||||
|
Forward Contracts
|
|
Interest income and other expense, net
|
|
$
|
6,669
|
|
|
$
|
(1,059
|
)
|
|
$
|
(1,422
|
)
|
|
$
|
(1,645
|
)
|
|
Currency Hedged
|
July 1,
2017 |
|
September 30,
2016 |
||||
|
|
(in thousands)
|
||||||
|
Euro / U.S. Dollar
|
$
|
109,702
|
|
|
$
|
26,181
|
|
|
Japanese Yen / U.S. Dollar
|
16,273
|
|
|
8,800
|
|
||
|
SEK / U.S. Dollar
|
3,672
|
|
|
4,078
|
|
||
|
Total
|
$
|
129,647
|
|
|
$
|
39,059
|
|
|
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
|
||||||||||||||||||
|
|
|
July 1,
2017 |
|
July 2,
2016 |
|
|
|
July 1,
2017 |
|
July 2,
2016 |
|
|
|
July 1,
2017 |
|
July 2,
2016 |
||||||||||||
|
Forward Contracts
|
|
$
|
(2,627
|
)
|
|
$
|
361
|
|
|
Subscription, support and license revenue
|
|
$
|
(86
|
)
|
|
$
|
(1,560
|
)
|
|
Interest income and other expense, net
|
|
$
|
(29
|
)
|
|
$
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Nine months ended
|
|
|
|
Nine months ended
|
|
|
|
Nine months ended
|
||||||||||||||||||
|
|
|
July 1,
2017 |
|
July 2,
2016 |
|
|
|
July 1,
2017 |
|
July 2,
2016 |
|
|
|
July 1,
2017 |
|
July 2,
2016 |
||||||||||||
|
Forward Contracts
|
|
$
|
256
|
|
|
$
|
(3,633
|
)
|
|
Subscription, support and license revenue
|
|
$
|
888
|
|
|
$
|
(727
|
)
|
|
Interest income and other expense, net
|
|
$
|
(23
|
)
|
|
$
|
(28
|
)
|
|
|
Fair Value of Derivatives Designated As Hedging Instruments
|
|
Fair Value of Derivatives Not Designated As Hedging Instruments
|
||||||||||||
|
|
July 1,
2017 |
|
September 30,
2016 |
|
July 1,
2017 |
|
September 30,
2016 |
||||||||
|
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Derivative assets (1):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
226
|
|
|
$
|
44
|
|
|
$
|
4,576
|
|
|
$
|
216
|
|
|
Derivative liabilities (2):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
2,310
|
|
|
$
|
1,477
|
|
|
$
|
2,215
|
|
|
$
|
1,693
|
|
|
(1) As of July 1, 2017 and September 30, 2016, all derivative assets were recorded in other current assets in the Consolidated Balance Sheet.
|
|||||||||||||||
|
(2) As of July 1, 2017, $4,394 thousand current derivative liabilities are recorded in accrued expenses and other current liabilities, and $131 thousand long term derivative liabilities are recorded in other liabilities in the Consolidated Balance Sheets. As of September 30, 2016, all derivative liabilities were 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 July 1, 2017
|
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
|
$
|
4,802
|
|
|
$
|
—
|
|
|
$
|
4,802
|
|
|
$
|
(4,525
|
)
|
|
$
|
—
|
|
|
$
|
277
|
|
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||||
|
As of July 1, 2017
|
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
|
$
|
4,525
|
|
|
$
|
—
|
|
|
$
|
4,525
|
|
|
$
|
(4,525
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1,
2017 |
|
July 2,
2016 |
|
July 1,
2017 |
|
July 2,
2016 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Solutions Group
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
222,431
|
|
|
$
|
217,673
|
|
|
$
|
654,315
|
|
|
$
|
652,985
|
|
|
Direct costs
|
47,362
|
|
|
44,882
|
|
|
138,552
|
|
|
140,465
|
|
||||
|
Profit
|
175,069
|
|
|
172,791
|
|
|
515,763
|
|
|
512,520
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
IoT Group
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
25,204
|
|
|
20,678
|
|
|
68,409
|
|
|
51,034
|
|
||||
|
Direct costs
|
25,454
|
|
|
22,255
|
|
|
72,051
|
|
|
61,478
|
|
||||
|
Loss
|
(250
|
)
|
|
(1,577
|
)
|
|
(3,642
|
)
|
|
(10,444
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Professional Services
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
43,658
|
|
|
50,301
|
|
|
134,936
|
|
|
148,277
|
|
||||
|
Direct costs
|
35,588
|
|
|
42,393
|
|
|
110,681
|
|
|
124,832
|
|
||||
|
Profit
|
8,070
|
|
|
7,908
|
|
|
24,255
|
|
|
23,445
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment revenue
|
291,293
|
|
|
288,652
|
|
|
857,660
|
|
|
852,296
|
|
||||
|
Total segment costs
|
108,404
|
|
|
109,530
|
|
|
321,284
|
|
|
326,775
|
|
||||
|
Total segment profit
|
182,889
|
|
|
179,122
|
|
|
536,376
|
|
|
525,521
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other unallocated operating expenses
|
170,082
|
|
|
168,711
|
|
|
504,746
|
|
|
484,919
|
|
||||
|
Restructuring charges
|
1,551
|
|
|
2,815
|
|
|
8,300
|
|
|
44,541
|
|
||||
|
Total operating income (loss)
|
11,256
|
|
|
7,596
|
|
|
23,330
|
|
|
(3,939
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(10,200
|
)
|
|
(8,164
|
)
|
|
(32,239
|
)
|
|
(19,511
|
)
|
||||
|
Interest income and other expense, net
|
(357
|
)
|
|
(136
|
)
|
|
2,049
|
|
|
(369
|
)
|
||||
|
Income (loss) before income taxes
|
$
|
699
|
|
|
$
|
(704
|
)
|
|
$
|
(6,860
|
)
|
|
$
|
(23,819
|
)
|
|
|
July 1,
2017 |
|
September 30,
2016 |
||||
|
|
(in thousands)
|
||||||
|
6.000% Senior notes due 2024
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Credit facility revolver
|
218,125
|
|
|
258,125
|
|
||
|
Total debt
|
718,125
|
|
|
758,125
|
|
||
|
Unamortized debt issuance costs for the Senior notes (1)
|
(5,934
|
)
|
|
(6,524
|
)
|
||
|
Total debt, net of issuance costs
|
$
|
712,191
|
|
|
$
|
751,601
|
|
|
|
|
|
|
||||
|
Reported as
|
|
|
|
||||
|
Current portion of long-term debt
|
$
|
—
|
|
|
$
|
—
|
|
|
Long-term debt
|
718,125
|
|
|
758,125
|
|
||
|
Total debt
|
$
|
718,125
|
|
|
$
|
758,125
|
|
|
(1) Unamortized debt issuance costs related to the credit facility were $2.3 million and $4.2 million as of July 1, 2017 and September 30, 2016, respectively, and were included in other assets.
|
|||||||
|
•
|
a total leverage ratio, defined as consolidated total indebtedness to the consolidated trailing four quarters EBITDA, not to exceed
4.50
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; 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.
|
|
|
|
Three months ended
|
|
|
|
Constant Currency Change
|
|
Nine months ended
|
|
|
|
Constant Currency Change
|
||||||||||||||||
|
|
|
July 1, 2017
|
|
July 2, 2016
|
|
|
|
|
July 1, 2017
|
|
July 2, 2016
|
|
|
|
||||||||||||||
|
Revenue
|
|
|
|
Change
|
|
|
|
|
Change
|
|
||||||||||||||||||
|
|
|
(in millions)
|
||||||||||||||||||||||||||
|
Subscription
|
|
$
|
74.9
|
|
|
$
|
31.8
|
|
|
135
|
%
|
|
137
|
%
|
|
$
|
195.0
|
|
|
$
|
77.7
|
|
|
151
|
%
|
|
152
|
%
|
|
Support
|
|
140.4
|
|
|
161.9
|
|
|
(13
|
)%
|
|
(12
|
)%
|
|
433.6
|
|
|
494.3
|
|
|
(12
|
)%
|
|
(12
|
)%
|
||||
|
Total recurring revenue
|
|
215.3
|
|
|
193.7
|
|
|
11
|
%
|
|
12
|
%
|
|
628.6
|
|
|
571.9
|
|
|
10
|
%
|
|
10
|
%
|
||||
|
Perpetual license
|
|
32.3
|
|
|
44.6
|
|
|
(28
|
)%
|
|
(27
|
)%
|
|
94.1
|
|
|
132.1
|
|
|
(29
|
)%
|
|
(29
|
)%
|
||||
|
Total subscription, support and license revenue
|
|
247.6
|
|
|
238.4
|
|
|
4
|
%
|
|
5
|
%
|
|
722.7
|
|
|
704.0
|
|
|
3
|
%
|
|
3
|
%
|
||||
|
Professional services
|
|
43.7
|
|
|
50.3
|
|
|
(13
|
)%
|
|
(12
|
)%
|
|
134.9
|
|
|
148.3
|
|
|
(9
|
)%
|
|
(9
|
)%
|
||||
|
Total revenue
|
|
$
|
291.3
|
|
|
$
|
288.7
|
|
|
1
|
%
|
|
2
|
%
|
|
$
|
857.7
|
|
|
$
|
852.3
|
|
|
1
|
%
|
|
1
|
%
|
|
|
|
Three months ended
|
|
|
|
Nine months ended
|
|
|
||||||||||||||
|
Earnings Measures
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Change
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating Margin
|
|
3.9
|
%
|
|
2.6
|
%
|
|
|
|
2.7
|
%
|
|
(0.5
|
)%
|
|
|
||||||
|
Loss Per Share
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
(131
|
)%
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
57
|
%
|
|
Non-GAAP Operating Margin
(1)
|
|
15.4
|
%
|
|
14.1
|
%
|
|
|
|
15.6
|
%
|
|
16.5
|
%
|
|
|
||||||
|
Non-GAAP Earnings Per Share
(1)
|
|
$
|
0.28
|
|
|
$
|
0.26
|
|
|
7
|
%
|
|
$
|
0.84
|
|
|
$
|
1.00
|
|
|
(16
|
)%
|
|
(1) Non-GAAP measures are reconciled to GAAP results under
Results of Operations - Non-GAAP Financial Measures
below.
|
||||||||||||||||||||||
|
|
Three months ended
|
|
Percent Change 2016 to 2017
|
|
Nine months ended
|
|
Percent Change 2016 to 2017
|
||||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant Currency
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant Currency
|
||||||||||||
|
|
(Dollar amounts in millions, except per share data)
|
||||||||||||||||||||||||||
|
Subscription
|
$
|
74.9
|
|
|
$
|
31.8
|
|
|
135
|
%
|
|
137
|
%
|
|
$
|
195.0
|
|
|
$
|
77.7
|
|
|
151
|
%
|
|
152
|
%
|
|
Support
|
140.4
|
|
|
161.9
|
|
|
(13
|
)%
|
|
(12
|
)%
|
|
433.6
|
|
|
494.3
|
|
|
(12
|
)%
|
|
(12
|
)%
|
||||
|
Total recurring revenue
|
215.3
|
|
|
193.7
|
|
|
11
|
%
|
|
12
|
%
|
|
628.6
|
|
|
571.9
|
|
|
10
|
%
|
|
10
|
%
|
||||
|
Perpetual license
|
32.3
|
|
|
44.6
|
|
|
(28
|
)%
|
|
(27
|
)%
|
|
94.1
|
|
|
132.1
|
|
|
(29
|
)%
|
|
(29
|
)%
|
||||
|
Total subscription, support and license revenue
|
247.6
|
|
|
238.4
|
|
|
4
|
%
|
|
5
|
%
|
|
722.7
|
|
|
704.0
|
|
|
3
|
%
|
|
3
|
%
|
||||
|
Professional services
|
43.7
|
|
|
50.3
|
|
|
(13
|
)%
|
|
(12
|
)%
|
|
134.9
|
|
|
148.3
|
|
|
(9
|
)%
|
|
(9
|
)%
|
||||
|
Total revenue
|
291.3
|
|
|
288.7
|
|
|
1
|
%
|
|
2
|
%
|
|
857.7
|
|
|
852.3
|
|
|
1
|
%
|
|
1
|
%
|
||||
|
Total cost of revenue
|
82.3
|
|
|
82.5
|
|
|
—
|
%
|
|
|
|
246.2
|
|
|
242.8
|
|
|
1
|
%
|
|
|
||||||
|
Gross margin
|
209.0
|
|
|
206.2
|
|
|
1
|
%
|
|
|
|
611.4
|
|
|
609.5
|
|
|
—
|
%
|
|
|
||||||
|
Operating expenses
|
197.8
|
|
|
198.6
|
|
|
—
|
%
|
|
|
|
588.1
|
|
|
613.4
|
|
|
(4
|
)%
|
|
|
||||||
|
Total costs and expenses
|
280.0
|
|
|
281.1
|
|
|
—
|
%
|
|
1
|
%
|
|
834.3
|
|
|
856.2
|
|
|
(3
|
)%
|
|
(2
|
)%
|
||||
|
Operating income (loss)
|
11.3
|
|
|
7.6
|
|
|
48
|
%
|
|
38
|
%
|
|
$
|
23.3
|
|
|
$
|
(3.9
|
)
|
|
(692
|
)%
|
|
(773
|
)%
|
||
|
Non-GAAP operating income
(1)
|
$
|
44.9
|
|
|
$
|
40.7
|
|
|
10
|
%
|
|
10
|
%
|
|
$
|
134.2
|
|
|
$
|
141.1
|
|
|
(5
|
)%
|
|
(6
|
)%
|
|
Operating margin
|
3.9
|
%
|
|
2.6
|
%
|
|
|
|
|
|
2.7
|
%
|
|
(0.5
|
)%
|
|
|
|
|
||||||||
|
Non-GAAP operating margin
(1)
|
15.4
|
%
|
|
14.1
|
%
|
|
|
|
|
|
15.6
|
%
|
|
16.5
|
%
|
|
|
|
|
||||||||
|
Diluted loss per share
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
|
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
|
|
|
||||
|
Non-GAAP diluted earnings per share
(2)
|
$
|
0.28
|
|
|
$
|
0.26
|
|
|
|
|
|
|
$
|
0.84
|
|
|
$
|
1.00
|
|
|
|
|
|
||||
|
Cash flow from operations
(3)
|
$
|
73.7
|
|
|
$
|
59.5
|
|
|
|
|
|
|
$
|
102.1
|
|
|
$
|
169.6
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(1) See
Non-GAAP Financial Measures
below for a reconciliation of our GAAP results to our non-GAAP measures.
|
|||||||||||||||||||||||||||
|
(2) We have recorded a full valuation allowance against our U.S. net deferred tax assets and a valuation allowance against net deferred tax assets in certain foreign jurisdictions. As we are profitable on a non-GAAP basis, the 2017 and 2016 non-GAAP tax provisions are being calculated assuming there is no valuation allowance. Income tax adjustments reflect the tax effects of non-GAAP adjustments which are calculated by applying the applicable tax rate by jurisdiction to the non-GAAP adjustments listed above. For the three and nine months ended July 1, 2017 and July 2, 2016 our non-GAAP tax provision is based on our annual expected non-GAAP tax rate applied to our year-to-date non-GAAP earnings.
|
|||||||||||||||||||||||||||
|
(3) Cash flow from operations for the three and nine months ended July 1, 2017 includes $6.4 million and $35.3 million of restructuring payments, respectively, and $2.1 million and $3.3 million of legal payments, respectively. Cash flow from operations for the three and nine months ended July 2, 2016 includes $8.1 million and $49.9 million of restructuring payments, respectively, and $0.0 million and $28.2 million of legal payments, respectively.
|
|||||||||||||||||||||||||||
|
|
July 1, 2017
|
|
September 30, 2016
|
|
July 2, 2016
|
||||||
|
|
(Dollar amounts in millions)
|
||||||||||
|
Deferred revenue
|
$
|
465
|
|
|
$
|
414
|
|
|
$
|
425
|
|
|
Unbilled deferred revenue
|
443
|
|
|
369
|
|
|
232
|
|
|||
|
Total
|
$
|
909
|
|
|
$
|
783
|
|
|
$
|
658
|
|
|
Revenue by Line of Business
|
% of Total Revenue
|
||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
Subscription
|
26
|
%
|
|
11
|
%
|
|
23
|
%
|
|
9
|
%
|
|
Support
|
48
|
%
|
|
56
|
%
|
|
51
|
%
|
|
58
|
%
|
|
Perpetual license
|
11
|
%
|
|
15
|
%
|
|
11
|
%
|
|
15
|
%
|
|
Professional services
|
15
|
%
|
|
17
|
%
|
|
16
|
%
|
|
17
|
%
|
|
|
|||||||||||||||||||||||||||
|
Revenue by Business Group
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||||||||
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
Percent Change
|
||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant
Currency
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||||
|
Solutions Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Subscription
|
$
|
59.8
|
|
|
$
|
20.8
|
|
|
187
|
%
|
|
190
|
%
|
|
$
|
153.6
|
|
|
$
|
45.8
|
|
|
235
|
%
|
|
237
|
%
|
|
Support
|
137.5
|
|
|
159.1
|
|
|
(14
|
)%
|
|
(13
|
)%
|
|
425.1
|
|
|
486.7
|
|
|
(13
|
)%
|
|
(12
|
)%
|
||||
|
Total recurring revenue
|
197.2
|
|
|
179.9
|
|
|
10
|
%
|
|
11
|
%
|
|
578.6
|
|
|
532.5
|
|
|
9
|
%
|
|
9
|
%
|
||||
|
Perpetual license
|
25.2
|
|
|
37.7
|
|
|
(33
|
)%
|
|
(33
|
)%
|
|
75.7
|
|
|
120.5
|
|
|
(37
|
)%
|
|
(37
|
)%
|
||||
|
Total subscription, support and license revenue
|
222.4
|
|
|
217.7
|
|
|
2
|
%
|
|
3
|
%
|
|
654.3
|
|
|
653.0
|
|
|
—
|
%
|
|
1
|
%
|
||||
|
Professional services
|
41.0
|
|
|
48.7
|
|
|
(16
|
)%
|
|
(15
|
)%
|
|
128.1
|
|
|
142.7
|
|
|
(10
|
)%
|
|
(10
|
)%
|
||||
|
Total revenue
|
$
|
263.5
|
|
|
$
|
266.4
|
|
|
(1
|
)%
|
|
—
|
%
|
|
$
|
782.4
|
|
|
$
|
795.6
|
|
|
(2
|
)%
|
|
(1
|
)%
|
|
IoT Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Subscription
|
$
|
15.1
|
|
|
$
|
11.0
|
|
|
38
|
%
|
|
37
|
%
|
|
$
|
41.4
|
|
|
$
|
31.9
|
|
|
30
|
%
|
|
30
|
%
|
|
Support
|
3.0
|
|
|
2.8
|
|
|
6
|
%
|
|
6
|
%
|
|
8.6
|
|
|
7.6
|
|
|
13
|
%
|
|
13
|
%
|
||||
|
Total recurring revenue
|
18.1
|
|
|
13.8
|
|
|
31
|
%
|
|
31
|
%
|
|
50.0
|
|
|
39.5
|
|
|
27
|
%
|
|
27
|
%
|
||||
|
Perpetual license
|
7.1
|
|
|
6.9
|
|
|
3
|
%
|
|
4
|
%
|
|
18.4
|
|
|
11.6
|
|
|
59
|
%
|
|
60
|
%
|
||||
|
Total subscription, support and license revenue
|
25.2
|
|
|
20.7
|
|
|
22
|
%
|
|
22
|
%
|
|
68.4
|
|
|
51.0
|
|
|
34
|
%
|
|
34
|
%
|
||||
|
Professional services
|
2.6
|
|
|
1.6
|
|
|
66
|
%
|
|
66
|
%
|
|
6.9
|
|
|
5.6
|
|
|
22
|
%
|
|
22
|
%
|
||||
|
Total revenue
|
$
|
27.8
|
|
|
$
|
22.3
|
|
|
25
|
%
|
|
25
|
%
|
|
$
|
75.3
|
|
|
$
|
56.7
|
|
|
33
|
%
|
|
33
|
%
|
|
|
Three months ended
|
|
Percent Change
|
|
Nine months ended
|
|
Percent Change
|
||||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant
Currency
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||||
|
Subscription, support and license revenue by region:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Americas
|
$
|
107.8
|
|
|
$
|
104.9
|
|
|
3
|
%
|
|
3
|
%
|
|
$
|
321.3
|
|
|
$
|
311.5
|
|
|
3
|
%
|
|
3
|
%
|
|
Europe
|
$
|
91.1
|
|
|
$
|
83.1
|
|
|
10
|
%
|
|
13
|
%
|
|
$
|
256.4
|
|
|
$
|
249.5
|
|
|
3
|
%
|
|
5
|
%
|
|
Asia Pacific
|
$
|
48.7
|
|
|
$
|
50.4
|
|
|
(3
|
)%
|
|
(5
|
)%
|
|
$
|
145.0
|
|
|
$
|
142.9
|
|
|
1
|
%
|
|
(1
|
)%
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
Total revenue by region as a % of total revenue:
|
|
|
|
|
|
|
|
||||
|
Americas
|
43
|
%
|
|
42
|
%
|
|
43
|
%
|
|
43
|
%
|
|
Europe
|
38
|
%
|
|
38
|
%
|
|
37
|
%
|
|
37
|
%
|
|
Asia Pacific
|
19
|
%
|
|
21
|
%
|
|
20
|
%
|
|
20
|
%
|
|
Gross Margin
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Gross margin
|
$
|
209.0
|
|
|
$
|
206.2
|
|
|
1
|
%
|
|
$
|
611.4
|
|
|
$
|
609.5
|
|
|
—
|
%
|
|
Non-GAAP gross margin (1)
|
219.1
|
|
|
216.0
|
|
|
1
|
%
|
|
641.7
|
|
|
638.2
|
|
|
1
|
%
|
||||
|
Gross margin as a % of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
License and subscription gross margin
|
80
|
%
|
|
77
|
%
|
|
|
|
78
|
%
|
|
76
|
%
|
|
|
||||||
|
Support gross margin
|
83
|
%
|
|
87
|
%
|
|
|
|
84
|
%
|
|
87
|
%
|
|
|
||||||
|
Professional services gross margin
|
15
|
%
|
|
13
|
%
|
|
|
|
15
|
%
|
|
13
|
%
|
|
|
||||||
|
Gross margin as a % of total revenue
|
72
|
%
|
|
71
|
%
|
|
|
|
71
|
%
|
|
72
|
%
|
|
|
||||||
|
Non-GAAP gross margin as a % of total revenue (1)
|
75
|
%
|
|
75
|
%
|
|
|
|
75
|
%
|
|
75
|
%
|
|
|
||||||
|
(1) Non-GAAP measures are reconciled to GAAP results under
Non-GAAP Financial Measures
below.
|
|||||||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of license and subscription revenue
|
$
|
21.6
|
|
|
$
|
17.8
|
|
|
22
|
%
|
|
$
|
62.3
|
|
|
$
|
50.6
|
|
|
23
|
%
|
|
Cost of support revenue
|
23.6
|
|
|
21.1
|
|
|
12
|
%
|
|
69.0
|
|
|
63.7
|
|
|
8
|
%
|
||||
|
Cost of professional services revenue
|
37.0
|
|
|
43.6
|
|
|
(15
|
)%
|
|
114.9
|
|
|
128.5
|
|
|
(11
|
)%
|
||||
|
Sales and marketing
|
93.1
|
|
|
94.9
|
|
|
(2
|
)%
|
|
271.6
|
|
|
264.5
|
|
|
3
|
%
|
||||
|
Research and development
|
59.9
|
|
|
57.1
|
|
|
5
|
%
|
|
175.5
|
|
|
171.4
|
|
|
2
|
%
|
||||
|
General and administrative
|
35.3
|
|
|
35.5
|
|
|
(1
|
)%
|
|
108.8
|
|
|
108.0
|
|
|
1
|
%
|
||||
|
Amortization of acquired intangible assets
|
8.0
|
|
|
8.3
|
|
|
(4
|
)%
|
|
24.0
|
|
|
25.0
|
|
|
(4
|
)%
|
||||
|
Restructuring charges
|
1.6
|
|
|
2.8
|
|
|
(45
|
)%
|
|
8.3
|
|
|
44.5
|
|
|
(81
|
)%
|
||||
|
Total costs and expenses
|
$
|
280.0
|
|
|
$
|
281.1
|
|
|
—
|
%
|
|
$
|
834.3
|
|
|
$
|
856.2
|
|
|
(3
|
)%
|
|
Total headcount at end of period
|
5,983
|
|
|
5,761
|
|
|
4
|
%
|
|
|
|
|
|
|
|
||||||
|
•
|
a $2.8 million increase in stock-based compensation expense, and
|
|
•
|
a $2.8 million increase in cloud services hosting costs, of which $1.1 million is included in cost of license and subscription revenue;
|
|
•
|
a decrease in professional services costs as we migrated more service engagements to our partners and we delivered products that require less consulting and training services.
|
|
•
|
a $36.2 million decrease in restructuring charges;
|
|
•
|
a $7.1 million increase in cloud services hosting costs, of which $2.9 million is included in cost of license and subscription revenue, and
|
|
•
|
a $6.3 million increase in in total compensation, benefit costs and travel expenses.
|
|
Cost of License and Subscription Revenue
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of license and subscription revenue
|
$
|
21.6
|
|
|
$
|
17.8
|
|
|
22
|
%
|
|
$
|
62.3
|
|
|
$
|
50.6
|
|
|
23
|
%
|
|
% of total revenue
|
7
|
%
|
|
6
|
%
|
|
|
|
7
|
%
|
|
6
|
%
|
|
|
||||||
|
% of total license and subscription revenue
|
20
|
%
|
|
23
|
%
|
|
|
|
22
|
%
|
|
24
|
%
|
|
|
||||||
|
License and subscription headcount at end of period
|
239
|
|
|
155
|
|
|
54
|
%
|
|
|
|
|
|
|
|
||||||
|
Cost of Support Revenue
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of support revenue
|
$
|
23.6
|
|
|
$
|
21.1
|
|
|
12
|
%
|
|
$
|
69.0
|
|
|
$
|
63.7
|
|
|
8
|
%
|
|
% of total revenue
|
8
|
%
|
|
7
|
%
|
|
|
|
8
|
%
|
|
7
|
%
|
|
|
||||||
|
% of total support revenue
|
17
|
%
|
|
13
|
%
|
|
|
|
16
|
%
|
|
13
|
%
|
|
|
||||||
|
Support headcount at end of period
|
680
|
|
|
663
|
|
|
3
|
%
|
|
|
|
|
|
|
|||||||
|
Cost of Professional Services Revenue
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of professional services revenue
|
$
|
37.0
|
|
|
$
|
43.6
|
|
|
(15
|
)%
|
|
$
|
114.9
|
|
|
$
|
128.5
|
|
|
(11
|
)%
|
|
% of total revenue
|
13
|
%
|
|
15
|
%
|
|
|
|
13
|
%
|
|
15
|
%
|
|
|
||||||
|
% of total professional services revenue
|
85
|
%
|
|
87
|
%
|
|
|
|
85
|
%
|
|
87
|
%
|
|
|
||||||
|
Professional services headcount at end of period
|
921
|
|
|
987
|
|
|
(7
|
)%
|
|
|
|
|
|
|
|||||||
|
Sales and Marketing
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Sales and marketing
|
$
|
93.1
|
|
|
$
|
94.9
|
|
|
(2
|
)%
|
|
$
|
271.6
|
|
|
$
|
264.5
|
|
|
3
|
%
|
|
% of total revenue
|
32
|
%
|
|
33
|
%
|
|
|
|
32
|
%
|
|
31
|
%
|
|
|
||||||
|
Sales and marketing headcount at end of period
|
1,482
|
|
|
1,417
|
|
|
5
|
%
|
|
|
|
|
|
|
|||||||
|
Research and Development
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Research and development
|
$
|
59.9
|
|
|
$
|
57.1
|
|
|
5
|
%
|
|
$
|
175.5
|
|
|
$
|
171.4
|
|
|
2
|
%
|
|
% of total revenue
|
21
|
%
|
|
20
|
%
|
|
|
|
20
|
%
|
|
20
|
%
|
|
|
||||||
|
Research and development headcount at end of period
|
1,985
|
|
|
1,862
|
|
|
7
|
%
|
|
|
|
|
|
|
|
||||||
|
General and Administrative
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
General and administrative
|
$
|
35.3
|
|
|
$
|
35.5
|
|
|
(1
|
)%
|
|
$
|
108.8
|
|
|
$
|
108.0
|
|
|
1
|
%
|
|
% of total revenue
|
12
|
%
|
|
12
|
%
|
|
|
|
13
|
%
|
|
13
|
%
|
|
|
||||||
|
General and administrative headcount at end of period
|
676
|
|
|
677
|
|
|
—
|
%
|
|
|
|
|
|
|
|||||||
|
Amortization of Acquired Intangible Assets
|
Three months ended
|
|
Nine months ended
|
||||||||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
|
July 1, 2017
|
|
July 2, 2016
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
8.0
|
|
|
$
|
8.3
|
|
|
(4
|
)%
|
|
$
|
24.0
|
|
|
$
|
25.0
|
|
|
(4
|
)%
|
|
% of total revenue
|
3
|
%
|
|
3
|
%
|
|
|
|
3
|
%
|
|
3
|
%
|
|
|
||||||
|
Restructuring Charges
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Restructuring charges
|
$
|
1.6
|
|
|
$
|
2.8
|
|
|
$
|
8.3
|
|
|
$
|
44.5
|
|
|
Interest Expense
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
|
(in millions)
|
||||||||||
|
Interest expense
|
(10.2
|
)
|
|
(8.2
|
)
|
|
(32.2
|
)
|
|
(19.5
|
)
|
|
Interest Income and Other Expense, net
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Interest income
|
$
|
0.8
|
|
|
$
|
0.8
|
|
|
$
|
2.4
|
|
|
$
|
2.4
|
|
|
Other expense, net
|
(1.2
|
)
|
|
(0.9
|
)
|
|
(0.4
|
)
|
|
(2.8
|
)
|
||||
|
Total interest income and other expense, net
|
$
|
(0.4
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
2.0
|
|
|
$
|
(0.4
|
)
|
|
Income Taxes
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||
|
Pre-tax income (loss)
|
$
|
0.7
|
|
|
$
|
(0.7
|
)
|
|
$
|
(6.9
|
)
|
|
$
|
(23.8
|
)
|
|
Tax provision (benefit)
|
1.7
|
|
|
(3.8
|
)
|
|
4.3
|
|
|
2.2
|
|
||||
|
Effective income tax rate
|
236
|
%
|
|
537
|
%
|
|
(63
|
)%
|
|
(9
|
)%
|
||||
|
•
|
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 or loss per share—GAAP diluted earnings or loss per share
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||
|
GAAP revenue
|
$
|
291.3
|
|
|
$
|
288.7
|
|
|
$
|
857.7
|
|
|
$
|
852.3
|
|
|
Fair value of acquired deferred revenue
|
0.6
|
|
|
1.0
|
|
|
2.2
|
|
|
2.6
|
|
||||
|
Non-GAAP revenue
|
$
|
291.9
|
|
|
$
|
289.7
|
|
|
$
|
859.9
|
|
|
$
|
854.9
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP gross margin
|
$
|
209.0
|
|
|
$
|
206.2
|
|
|
$
|
611.4
|
|
|
$
|
609.5
|
|
|
Fair value of acquired deferred revenue
|
0.6
|
|
|
1.0
|
|
|
2.2
|
|
|
2.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|
(0.4
|
)
|
||||
|
Stock-based compensation
|
3.0
|
|
|
2.5
|
|
|
9.1
|
|
|
8.2
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.5
|
|
|
6.4
|
|
|
19.3
|
|
|
18.2
|
|
||||
|
Non-GAAP gross margin
|
$
|
219.1
|
|
|
$
|
216.0
|
|
|
$
|
641.7
|
|
|
$
|
638.2
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP operating income (loss)
|
$
|
11.3
|
|
|
$
|
7.6
|
|
|
$
|
23.3
|
|
|
$
|
(3.9
|
)
|
|
Fair value of acquired deferred revenue
|
0.6
|
|
|
1.0
|
|
|
2.2
|
|
|
2.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|
(0.4
|
)
|
||||
|
Stock-based compensation
|
16.6
|
|
|
13.8
|
|
|
56.1
|
|
|
51.8
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.5
|
|
|
6.4
|
|
|
19.3
|
|
|
18.2
|
|
||||
|
Amortization of acquired intangible assets
|
8.0
|
|
|
8.3
|
|
|
24.0
|
|
|
25.0
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
0.3
|
|
|
0.9
|
|
|
1.0
|
|
|
3.2
|
|
||||
|
U.S. pension plan termination-related costs
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
||||
|
Restructuring charges
|
1.6
|
|
|
2.8
|
|
|
8.3
|
|
|
44.5
|
|
||||
|
Non-GAAP operating income
|
$
|
44.9
|
|
|
$
|
40.7
|
|
|
$
|
134.2
|
|
|
$
|
141.1
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income (loss)
|
$
|
(1.0
|
)
|
|
$
|
3.1
|
|
|
$
|
(11.2
|
)
|
|
$
|
(26.0
|
)
|
|
Fair value of acquired deferred revenue
|
0.6
|
|
|
1.0
|
|
|
2.2
|
|
|
2.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.3
|
)
|
|
(0.4
|
)
|
||||
|
Stock-based compensation
|
16.6
|
|
|
13.8
|
|
|
56.1
|
|
|
51.8
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.5
|
|
|
6.4
|
|
|
19.3
|
|
|
18.2
|
|
||||
|
Amortization of acquired intangible assets
|
8.0
|
|
|
8.3
|
|
|
24.0
|
|
|
25.0
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
0.3
|
|
|
0.9
|
|
|
1.0
|
|
|
3.2
|
|
||||
|
U.S. pension plan termination-related costs
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
||||
|
Restructuring charges
|
1.6
|
|
|
2.8
|
|
|
8.3
|
|
|
44.5
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
—
|
|
|
1.2
|
|
|
2.4
|
|
||||
|
Income tax adjustments
(1)
|
(0.2
|
)
|
|
(6.2
|
)
|
|
(2.8
|
)
|
|
(6.5
|
)
|
||||
|
Non-GAAP net income
|
$
|
32.6
|
|
|
$
|
30.0
|
|
|
$
|
98.0
|
|
|
$
|
114.9
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP diluted earnings (loss) per share
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.10
|
)
|
|
$
|
(0.23
|
)
|
|
Fair value of acquired deferred revenue
|
0.01
|
|
|
0.01
|
|
|
0.02
|
|
|
0.02
|
|
||||
|
Stock-based compensation
|
0.14
|
|
|
0.12
|
|
|
0.48
|
|
|
0.45
|
|
||||
|
Amortization of acquired intangible assets
|
0.12
|
|
|
0.13
|
|
|
0.37
|
|
|
0.38
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
—
|
|
|
0.01
|
|
|
0.01
|
|
|
0.03
|
|
||||
|
Restructuring charges
|
0.01
|
|
|
0.02
|
|
|
0.07
|
|
|
0.39
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
—
|
|
|
0.01
|
|
|
0.02
|
|
||||
|
Income tax adjustments
(1)
|
—
|
|
|
(0.05
|
)
|
|
(0.02
|
)
|
|
(0.06
|
)
|
||||
|
Non-GAAP diluted earnings per share
|
$
|
0.28
|
|
|
$
|
0.26
|
|
|
$
|
0.84
|
|
|
$
|
1.00
|
|
|
|
Three months ended
|
|
Nine months ended
|
||||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
GAAP operating margin
|
3.9
|
%
|
|
2.6
|
%
|
|
2.7
|
%
|
|
(0.5
|
)%
|
|
Fair value of acquired deferred revenue
|
0.2
|
%
|
|
0.4
|
%
|
|
0.3
|
%
|
|
0.3
|
%
|
|
Fair value of acquired deferred costs
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Stock-based compensation
|
5.7
|
%
|
|
4.8
|
%
|
|
6.5
|
%
|
|
6.1
|
%
|
|
Amortization of acquired intangible assets
|
5.0
|
%
|
|
5.1
|
%
|
|
5.0
|
%
|
|
5.1
|
%
|
|
Acquisition-related charges included in general and administrative expenses
|
0.1
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.4
|
%
|
|
U.S. pension plan termination-related costs
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Restructuring charges
|
0.5
|
%
|
|
1.0
|
%
|
|
1.0
|
%
|
|
5.2
|
%
|
|
Non-GAAP operating margin
|
15.4
|
%
|
|
14.1
|
%
|
|
15.6
|
%
|
|
16.5
|
%
|
|
(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 2017 and 2016 non-GAAP tax provisions are being calculated assuming there is no valuation allowance. Income tax adjustments reflect the tax effects of non-GAAP adjustments which are calculated by applying the applicable tax rate by jurisdiction to the non-GAAP adjustments listed above. For the three and nine months ended July 1, 2017 and July 2, 2016 our non-GAAP tax provision is based on our annual expected non-GAAP tax rate applied to our year-to-date non-GAAP earnings.
|
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
260,695
|
|
|
$
|
294,626
|
|
|
Marketable securities
|
50,189
|
|
|
44,606
|
|
||
|
Total
|
$
|
310,884
|
|
|
$
|
339,232
|
|
|
|
|
|
|
||||
|
|
Nine months ended
|
||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Cash provided by operating activities
|
$
|
102,066
|
|
|
$
|
169,596
|
|
|
Cash used by investing activities
|
(9,808
|
)
|
|
(225,428
|
)
|
||
|
Cash provided (used) by financing activities
|
(108,101
|
)
|
|
72,097
|
|
||
|
|
Nine months ended
|
||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Cash used by investing activities included the following:
|
|
|
|
||||
|
Additions to property and equipment
|
$
|
(19,333
|
)
|
|
$
|
(16,632
|
)
|
|
Acquisitions of businesses, net of cash acquired
|
(4,960
|
)
|
|
(164,191
|
)
|
||
|
Purchases of short- and long-term marketable securities
|
$
|
(14,173
|
)
|
|
$
|
(44,605
|
)
|
|
Proceeds from maturities of short- and long-term marketable securities
|
13,440
|
|
|
—
|
|
||
|
Proceeds from sales and maturities of investments
|
15,218
|
|
|
—
|
|
||
|
|
$
|
(9,808
|
)
|
|
$
|
(225,428
|
)
|
|
|
Nine months ended
|
||||||
|
|
July 1, 2017
|
|
July 2, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Cash provided (used) by financing activities included the following:
|
|
|
|
||||
|
Net borrowings (repayments) of debt
|
$
|
(40,000
|
)
|
|
$
|
110,000
|
|
|
Repurchases of common stock
|
(34,994
|
)
|
|
—
|
|
||
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(26,244
|
)
|
|
(20,636
|
)
|
||
|
Proceeds from issuance of common stock
|
3,978
|
|
|
19
|
|
||
|
Excess tax benefits from stock-based awards
|
397
|
|
|
94
|
|
||
|
Contingent consideration
|
(11,054
|
)
|
|
(10,621
|
)
|
||
|
Credit facility origination costs
|
(184
|
)
|
|
(6,759
|
)
|
||
|
|
$
|
(108,101
|
)
|
|
$
|
72,097
|
|
|
|
Ratio as of July 1, 2017
|
|
Total Leverage Ratio
Ratio of consolidated total indebtedness to the consolidated trailing four quarters EBITDA, not to exceed 4.50 to 1.00 as of the last day of any fiscal quarter.
|
3.19 to 1.00
|
|
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.
|
5.08 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, not to exceed 3.00 to 1.00.
|
0.97 to 1.00
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
Period (1)
|
Total Number of Shares (or Units) Purchased
|
Average Price Paid per Share (or Unit)
|
Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs
|
Approximate Dollar Value of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
|
|||
|
April 2, 2017- April 29, 2017
|
18,500
|
|
53.87
|
|
18,500
|
|
$409,063,270 (2)
|
|
April 30, 2017 - May 27, 2017
|
638,801
|
|
53.22
|
|
638,801
|
|
$375,066,435 (2)
|
|
May 30, 2017 - July 1, 2017
|
—
|
|
—
|
|
—
|
|
$375,066,435 (2)
|
|
Total
|
657,301
|
|
53.24
|
|
657,301
|
|
$375,066,435 (2)
|
|
|
|
|
|
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 on Form 10-Q for the fiscal quarter ended March 29, 2014 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
4.1
|
|
Indenture, dated as of May 12, 2016, by and between the Company and The Bank of New York Mellon, as Trustee (filed as Exhibit 4.1 to our Current Report on Form 8-K filed on May 18, 2016 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
4.2
|
|
First Supplemental Indenture, dated as of May 12, 2016, by and between the Company and The Bank of New York Mellon, as Trustee (filed as Exhibit 4.2 to our Current Report on Form 8-K filed on May 18, 2016 (File No. 0-18059) and incorporated herein by reference).
|
|
|
|
|
|
4.3
|
|
6.000% Senior Notes due 2024 (filed as Exhibit 4.3 to our Current Report on Form 8-K filed on May 18, 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 July 1, 2017 formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of July 1, 2017 and September 30, 2016; (ii) Condensed Consolidated Statements of Operations for the three and nine months ended July 1, 2017 and July 2, 2016; (iii) Condensed Consolidated Statements of Comprehensive Income for the three and nine months ended July 1, 2017 and July 2, 2016; (iv) Condensed Consolidated Statements of Cash Flows for the nine months ended July 1, 2017 and July 2, 2016; and (v) Notes to Condensed Consolidated Financial Statements.
|
|
*
|
Indicates that the exhibit is being furnished, not filed, with this report.
|
|
PTC Inc.
|
||
|
|
|
|
|
By:
|
|
/S/ ANDREW MILLER
|
|
|
|
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 |
|---|