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 1A.
|
||
|
Item 6.
|
||
|
ITEM 1.
|
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
March 31,
2018 |
|
September 30,
2017 |
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
299,776
|
|
|
$
|
280,003
|
|
|
Short term marketable securities
|
22,797
|
|
|
18,408
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $746 and $1,062 at March 31, 2018 and September 30, 2017, respectively
|
127,151
|
|
|
152,299
|
|
||
|
Prepaid expenses
|
62,094
|
|
|
49,913
|
|
||
|
Other current assets
|
137,342
|
|
|
165,933
|
|
||
|
Total current assets
|
649,160
|
|
|
666,556
|
|
||
|
Property and equipment, net
|
59,210
|
|
|
63,600
|
|
||
|
Goodwill
|
1,191,603
|
|
|
1,182,772
|
|
||
|
Acquired intangible assets, net
|
230,030
|
|
|
257,908
|
|
||
|
Long term marketable securities
|
32,467
|
|
|
31,907
|
|
||
|
Deferred tax assets
|
129,862
|
|
|
123,166
|
|
||
|
Other assets
|
36,482
|
|
|
34,475
|
|
||
|
Total assets
|
$
|
2,328,814
|
|
|
$
|
2,360,384
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
29,918
|
|
|
$
|
35,160
|
|
|
Accrued expenses and other current liabilities
|
73,631
|
|
|
80,761
|
|
||
|
Accrued compensation and benefits
|
82,544
|
|
|
110,957
|
|
||
|
Accrued income taxes
|
15,952
|
|
|
5,735
|
|
||
|
Deferred revenue
|
487,281
|
|
|
446,296
|
|
||
|
Total current liabilities
|
689,326
|
|
|
678,909
|
|
||
|
Long term debt
|
642,837
|
|
|
712,406
|
|
||
|
Deferred tax liabilities
|
5,704
|
|
|
17,880
|
|
||
|
Deferred revenue
|
10,496
|
|
|
12,611
|
|
||
|
Other liabilities
|
52,727
|
|
|
53,142
|
|
||
|
Total liabilities
|
1,401,090
|
|
|
1,474,948
|
|
||
|
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; 116,338 and 115,333 shares issued and outstanding at March 31, 2018 and September 30, 2017, respectively
|
1,163
|
|
|
1,153
|
|
||
|
Additional paid-in capital
|
1,618,588
|
|
|
1,609,030
|
|
||
|
Accumulated deficit
|
(629,597
|
)
|
|
(650,840
|
)
|
||
|
Accumulated other comprehensive loss
|
(62,430
|
)
|
|
(73,907
|
)
|
||
|
Total stockholders’ equity
|
927,724
|
|
|
885,436
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
2,328,814
|
|
|
$
|
2,360,384
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Subscription
|
$
|
112,931
|
|
|
$
|
65,780
|
|
|
$
|
212,939
|
|
|
$
|
120,142
|
|
|
Support
|
126,683
|
|
|
141,718
|
|
|
257,880
|
|
|
293,196
|
|
||||
|
Total recurring revenue
|
239,614
|
|
|
207,498
|
|
|
470,819
|
|
|
413,338
|
|
||||
|
Perpetual license
|
22,839
|
|
|
27,372
|
|
|
56,824
|
|
|
61,751
|
|
||||
|
Total subscription, support and license revenue
|
262,453
|
|
|
234,870
|
|
|
527,643
|
|
|
475,089
|
|
||||
|
Professional services
|
45,430
|
|
|
45,170
|
|
|
86,884
|
|
|
91,278
|
|
||||
|
Total revenue
|
307,883
|
|
|
280,040
|
|
|
614,527
|
|
|
566,367
|
|
||||
|
Cost of revenue:
|
|
|
|
|
|
|
|
||||||||
|
Cost of license and subscription revenue
|
23,119
|
|
|
20,555
|
|
|
47,495
|
|
|
40,685
|
|
||||
|
Cost of support revenue
|
23,030
|
|
|
22,576
|
|
|
45,230
|
|
|
45,393
|
|
||||
|
Total cost of software revenue
|
46,149
|
|
|
43,131
|
|
|
92,725
|
|
|
86,078
|
|
||||
|
Cost of professional services revenue
|
37,482
|
|
|
38,699
|
|
|
73,864
|
|
|
77,867
|
|
||||
|
Total cost of revenue
|
83,631
|
|
|
81,830
|
|
|
166,589
|
|
|
163,945
|
|
||||
|
Gross margin
|
224,252
|
|
|
198,210
|
|
|
447,938
|
|
|
402,422
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing
|
98,330
|
|
|
87,777
|
|
|
197,645
|
|
|
178,467
|
|
||||
|
Research and development
|
62,194
|
|
|
57,710
|
|
|
126,163
|
|
|
115,624
|
|
||||
|
General and administrative
|
33,353
|
|
|
36,800
|
|
|
68,357
|
|
|
73,495
|
|
||||
|
Amortization of acquired intangible assets
|
7,895
|
|
|
7,946
|
|
|
15,716
|
|
|
16,013
|
|
||||
|
Restructuring and other charges, net
|
114
|
|
|
464
|
|
|
219
|
|
|
6,749
|
|
||||
|
Total operating expenses
|
201,886
|
|
|
190,697
|
|
|
408,100
|
|
|
390,348
|
|
||||
|
Operating income
|
22,366
|
|
|
7,513
|
|
|
39,838
|
|
|
12,074
|
|
||||
|
Interest expense
|
(10,379
|
)
|
|
(11,725
|
)
|
|
(20,426
|
)
|
|
(22,040
|
)
|
||||
|
Interest income and other expense, net
|
(441
|
)
|
|
3,156
|
|
|
(1,395
|
)
|
|
2,407
|
|
||||
|
Income (loss) before income taxes
|
11,546
|
|
|
(1,056
|
)
|
|
18,017
|
|
|
(7,559
|
)
|
||||
|
Provision (benefit) for income taxes
|
3,624
|
|
|
48
|
|
|
(3,782
|
)
|
|
2,686
|
|
||||
|
Net income (loss)
|
$
|
7,922
|
|
|
$
|
(1,104
|
)
|
|
$
|
21,799
|
|
|
$
|
(10,245
|
)
|
|
Earnings (loss) per share—Basic
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
Earnings (loss) per share—Diluted
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
Weighted average shares outstanding—Basic
|
116,241
|
|
|
115,709
|
|
|
115,986
|
|
|
115,498
|
|
||||
|
Weighted average shares outstanding—Diluted
|
117,905
|
|
|
115,709
|
|
|
117,780
|
|
|
115,498
|
|
||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
Net income (loss)
|
$
|
7,922
|
|
|
$
|
(1,104
|
)
|
|
$
|
21,799
|
|
|
$
|
(10,245
|
)
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized hedge gain (loss) arising during the period, net of tax of $0.3 million and $0.1 million in the second quarter of 2018 and 2017, respectively, and $0.4 million and $0.4 million in the first six months of 2018 and 2017, respectively
|
(2,046
|
)
|
|
(515
|
)
|
|
(2,959
|
)
|
|
2,522
|
|
||||
|
Net hedge (gain) loss reclassified into earnings, net of tax of $0.2 million and $0.1 million in the second quarter of 2018 and 2017, respectively, and $0.3 million and $0.1 million in the first six months of 2018 and 2017, respectively
|
1,511
|
|
|
(496
|
)
|
|
2,084
|
|
|
(852
|
)
|
||||
|
Unrealized gain (loss) on hedging instruments
|
(535
|
)
|
|
(1,011
|
)
|
|
(875
|
)
|
|
1,670
|
|
||||
|
Foreign currency translation adjustment, net of tax of $0 for each period
|
7,540
|
|
|
4,992
|
|
|
12,769
|
|
|
(13,660
|
)
|
||||
|
Unrealized gain (loss) on marketable securities, net of tax of $0 for each period
|
(267
|
)
|
|
68
|
|
|
(446
|
)
|
|
(71
|
)
|
||||
|
Amortization of net actuarial pension loss included in net income, net of tax of $0.2 million in both the second quarter of 2018 and 2017, and $0.3 million and $0.4 million in the first six months of 2018 and 2017, respectively
|
386
|
|
|
574
|
|
|
757
|
|
|
1,090
|
|
||||
|
Change in unamortized pension loss during the period related to changes in foreign currency
|
(465
|
)
|
|
(312
|
)
|
|
(728
|
)
|
|
1,378
|
|
||||
|
Other comprehensive income (loss)
|
6,659
|
|
|
4,311
|
|
|
11,477
|
|
|
(9,593
|
)
|
||||
|
Comprehensive income (loss)
|
$
|
14,581
|
|
|
$
|
3,207
|
|
|
$
|
33,276
|
|
|
$
|
(19,838
|
)
|
|
|
Six months ended
|
||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
21,799
|
|
|
$
|
(10,245
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
42,727
|
|
|
42,683
|
|
||
|
Stock-based compensation
|
35,357
|
|
|
39,565
|
|
||
|
Non-cash portion of restructuring charges
|
—
|
|
|
260
|
|
||
|
Other non-cash items, net
|
189
|
|
|
479
|
|
||
|
Loss on disposal of fixed assets
|
22
|
|
|
—
|
|
||
|
Changes in operating assets and liabilities, excluding the effects of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
32,027
|
|
|
15,373
|
|
||
|
Accounts payable and accrued expenses
|
(9,474
|
)
|
|
11,183
|
|
||
|
Accrued compensation and benefits
|
(29,656
|
)
|
|
(51,769
|
)
|
||
|
Deferred revenue
|
59,027
|
|
|
27,457
|
|
||
|
Accrued income taxes
|
(14,134
|
)
|
|
(14,680
|
)
|
||
|
Other current assets and prepaid expenses
|
(7,540
|
)
|
|
(11,424
|
)
|
||
|
Other noncurrent assets and liabilities
|
5,931
|
|
|
(20,332
|
)
|
||
|
Net cash provided by operating activities
|
136,275
|
|
|
28,550
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions to property and equipment
|
(11,139
|
)
|
|
(14,789
|
)
|
||
|
Purchase of intangible asset
|
(3,000
|
)
|
|
—
|
|
||
|
Purchases of short- and long-term marketable securities
|
(13,794
|
)
|
|
(3,420
|
)
|
||
|
Proceeds from maturities of short- and long-term marketable securities
|
8,240
|
|
|
4,700
|
|
||
|
Acquisitions of businesses, net of cash acquired
|
(3,000
|
)
|
|
—
|
|
||
|
Proceeds from sales of investments
|
—
|
|
|
15,218
|
|
||
|
Net cash provided (used) by investing activities
|
(22,693
|
)
|
|
1,709
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Borrowings under credit facility
|
50,000
|
|
|
100,000
|
|
||
|
Repayments of borrowings under credit facility
|
(120,000
|
)
|
|
(140,000
|
)
|
||
|
Proceeds from issuance of common stock
|
7,472
|
|
|
3,978
|
|
||
|
Credit facility origination costs
|
—
|
|
|
(184
|
)
|
||
|
Contingent consideration
|
(3,176
|
)
|
|
(2,711
|
)
|
||
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(33,942
|
)
|
|
(19,166
|
)
|
||
|
Net cash used in financing activities
|
(99,646
|
)
|
|
(58,083
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
5,837
|
|
|
(6,795
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
19,773
|
|
|
(34,619
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
280,003
|
|
|
277,935
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
299,776
|
|
|
$
|
243,316
|
|
|
|
Employee severance and related benefits
|
|
Facility closures and related costs
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
October 1, 2017
|
$
|
1,736
|
|
|
$
|
4,508
|
|
|
$
|
6,244
|
|
|
Credit to operations, net
|
(395
|
)
|
|
(339
|
)
|
|
(734
|
)
|
|||
|
Cash disbursements
|
(1,120
|
)
|
|
(806
|
)
|
|
(1,926
|
)
|
|||
|
Foreign exchange impact
|
22
|
|
|
(47
|
)
|
|
(25
|
)
|
|||
|
Accrual, March 31, 2018
|
$
|
243
|
|
|
$
|
3,316
|
|
|
$
|
3,559
|
|
|
|
Employee severance and related benefits
|
|
Facility closures and related costs
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
October 1, 2016
|
$
|
35,177
|
|
|
$
|
1,431
|
|
|
$
|
36,608
|
|
|
Charges to operations, net
|
2,861
|
|
|
3,888
|
|
|
6,749
|
|
|||
|
Cash disbursements
|
(28,060
|
)
|
|
(880
|
)
|
|
(28,940
|
)
|
|||
|
Other non-cash charges
|
—
|
|
|
(260
|
)
|
|
(260
|
)
|
|||
|
Foreign exchange impact
|
(1,002
|
)
|
|
(6
|
)
|
|
(1,008
|
)
|
|||
|
Accrual, April 1, 2017
|
$
|
8,976
|
|
|
$
|
4,173
|
|
|
$
|
13,149
|
|
|
Restricted stock unit activity for the six months ended March 31, 2018
|
Shares
|
|
Weighted
Average
Grant Date
Fair Value
(Per Share)
|
|||
|
|
(in thousands)
|
|
|
|||
|
Balance of outstanding restricted stock units October 1, 2017
|
3,487
|
|
|
$
|
45.57
|
|
|
Granted (1)
|
1,355
|
|
|
$
|
62.86
|
|
|
Vested
|
(1,376
|
)
|
|
$
|
44.42
|
|
|
Forfeited or not earned
|
(471
|
)
|
|
$
|
51.37
|
|
|
Balance of outstanding restricted stock units March 31, 2018
|
2,995
|
|
|
$
|
53.03
|
|
|
|
Restricted Stock Units
|
||
|
Grant Period
|
Performance-based RSUs (1)
|
|
Service-based RSUs (2)
|
|
|
(Number of Units in thousands)
|
||
|
First six months of 2018
|
461
|
|
710
|
|
(1)
|
Substantially all the performance-based RSUs were granted to our executive officers. Approximately
189,000
shares are eligible to vest based upon annual performance measures, measured over a
three
-year period. RSUs not earned for a period may be earned in the third period. An additional
250,000
shares are eligible to vest based upon a 2018 performance measure. To the extent earned, those performance-based RSUs will vest in
three
substantially equal installments on November 15, 2018, November 15, 2019 and November 15, 2020, or the date the Compensation Committee determines the extent to which the applicable performance criteria have been achieved for each performance period.
|
|
(2)
|
The service-based RSUs were granted to employees, our executive officers and our directors. Substantially all service-based RSUs will vest in
three
substantially equal annual installments on or about the anniversary of the date of grant.
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Cost of license and subscription revenue
|
$
|
408
|
|
|
$
|
314
|
|
|
$
|
821
|
|
|
$
|
607
|
|
|
Cost of support revenue
|
690
|
|
|
1,355
|
|
|
1,498
|
|
|
2,499
|
|
||||
|
Cost of professional services revenue
|
1,669
|
|
|
1,539
|
|
|
3,375
|
|
|
2,995
|
|
||||
|
Sales and marketing
|
5,038
|
|
|
4,130
|
|
|
9,917
|
|
|
7,751
|
|
||||
|
Research and development
|
3,383
|
|
|
3,951
|
|
|
6,343
|
|
|
6,948
|
|
||||
|
General and administrative
|
5,838
|
|
|
10,288
|
|
|
13,403
|
|
|
18,765
|
|
||||
|
Total stock-based compensation expense
|
$
|
17,026
|
|
|
$
|
21,577
|
|
|
$
|
35,357
|
|
|
$
|
39,565
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
Calculation of Basic and Diluted EPS
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
|
(in thousands, except per share data)
|
||||||||||||||
|
Net income (loss)
|
$
|
7,922
|
|
|
$
|
(1,104
|
)
|
|
$
|
21,799
|
|
|
$
|
(10,245
|
)
|
|
Weighted average shares outstanding—Basic
|
116,241
|
|
|
115,709
|
|
|
115,986
|
|
|
115,498
|
|
||||
|
Dilutive effect of restricted stock units
|
1,664
|
|
|
—
|
|
|
1,794
|
|
|
—
|
|
||||
|
Weighted average shares outstanding—Diluted
|
117,905
|
|
|
115,709
|
|
|
117,780
|
|
|
115,498
|
|
||||
|
Earnings (loss) per share—Basic
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
Earnings (loss) per share—Diluted
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
|
March 31, 2018
|
|
September 30, 2017
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Goodwill (not amortized)
|
|
|
|
|
$
|
1,191,603
|
|
|
|
|
|
|
$
|
1,182,772
|
|
||||||||
|
Intangible assets with finite lives (amortized) (1):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Purchased software
|
$
|
365,904
|
|
|
$
|
243,809
|
|
|
$
|
122,095
|
|
|
$
|
362,955
|
|
|
$
|
228,377
|
|
|
$
|
134,578
|
|
|
Capitalized software
|
22,877
|
|
|
22,877
|
|
|
—
|
|
|
22,877
|
|
|
22,877
|
|
|
—
|
|
||||||
|
Customer lists and relationships
|
362,895
|
|
|
259,569
|
|
|
103,326
|
|
|
359,932
|
|
|
241,554
|
|
|
118,378
|
|
||||||
|
Trademarks and trade names
|
19,270
|
|
|
14,661
|
|
|
4,609
|
|
|
19,138
|
|
|
14,186
|
|
|
4,952
|
|
||||||
|
Other
|
4,096
|
|
|
4,096
|
|
|
—
|
|
|
4,030
|
|
|
4,030
|
|
|
—
|
|
||||||
|
|
$
|
775,042
|
|
|
$
|
545,012
|
|
|
$
|
230,030
|
|
|
$
|
768,932
|
|
|
$
|
511,024
|
|
|
$
|
257,908
|
|
|
Total goodwill and acquired intangible assets
|
|
|
|
|
$
|
1,421,633
|
|
|
|
|
|
|
$
|
1,440,680
|
|
||||||||
|
|
Software Products
|
|
Professional Services
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Balance, October 1, 2017
|
$
|
1,152,917
|
|
|
$
|
29,855
|
|
|
$
|
1,182,772
|
|
|
Acquisition
|
4,350
|
|
|
—
|
|
|
4,350
|
|
|||
|
Foreign currency translation adjustment
|
4,368
|
|
|
113
|
|
|
4,481
|
|
|||
|
Balance, March 31, 2018
|
$
|
1,161,635
|
|
|
$
|
29,968
|
|
|
$
|
1,191,603
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
7,895
|
|
|
$
|
7,946
|
|
|
$
|
15,716
|
|
|
$
|
16,013
|
|
|
Cost of license and subscription revenue
|
6,556
|
|
|
6,389
|
|
|
13,231
|
|
|
12,777
|
|
||||
|
Total amortization expense
|
$
|
14,451
|
|
|
$
|
14,335
|
|
|
$
|
28,947
|
|
|
$
|
28,790
|
|
|
•
|
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.
|
|
|
March 31, 2018
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
82,291
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
82,291
|
|
|
Marketable securities
|
|
|
|
|
|
|
|
|
|||||||
|
Certificates of deposit
|
—
|
|
|
219
|
|
|
—
|
|
|
219
|
|
||||
|
Corporate notes/bonds
|
52,650
|
|
|
—
|
|
|
—
|
|
|
52,650
|
|
||||
|
U.S. government agency securities
|
—
|
|
|
2,395
|
|
|
—
|
|
|
2,395
|
|
||||
|
Forward contracts
|
—
|
|
|
827
|
|
|
—
|
|
|
827
|
|
||||
|
|
$
|
134,941
|
|
|
$
|
3,441
|
|
|
$
|
—
|
|
|
$
|
138,382
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingent consideration related to acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,743
|
|
|
$
|
6,743
|
|
|
Forward contracts
|
—
|
|
|
4,837
|
|
|
—
|
|
|
4,837
|
|
||||
|
|
$
|
—
|
|
|
$
|
4,837
|
|
|
$
|
6,743
|
|
|
$
|
11,580
|
|
|
|
September 30, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash equivalents
|
$
|
49,845
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49,845
|
|
|
Marketable securities
|
|
|
|
|
|
|
|
|
|||||||
|
Certificates of deposit
|
—
|
|
|
240
|
|
|
—
|
|
|
240
|
|
||||
|
Corporate notes/bonds
|
47,673
|
|
|
—
|
|
|
—
|
|
|
47,673
|
|
||||
|
U.S. government agency securities
|
—
|
|
|
2,402
|
|
|
—
|
|
|
2,402
|
|
||||
|
Forward contracts
|
—
|
|
|
1,163
|
|
|
—
|
|
|
1,163
|
|
||||
|
|
$
|
97,518
|
|
|
$
|
3,805
|
|
|
$
|
—
|
|
|
$
|
101,323
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Contingent consideration related to acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,400
|
|
|
$
|
8,400
|
|
|
Forward contracts
|
—
|
|
|
4,347
|
|
|
—
|
|
|
4,347
|
|
||||
|
|
$
|
—
|
|
|
$
|
4,347
|
|
|
$
|
8,400
|
|
|
$
|
12,747
|
|
|
|
Contingent Consideration
|
||||||||||
|
|
(in thousands)
|
||||||||||
|
|
Kepware
|
|
Other
|
|
Total
|
||||||
|
Balance, October 1, 2017
|
$
|
8,400
|
|
|
$
|
—
|
|
|
$
|
8,400
|
|
|
Addition to contingent consideration
|
—
|
|
|
2,100
|
|
|
2,100
|
|
|||
|
Payment of contingent consideration
|
(3,757
|
)
|
|
—
|
|
|
(3,757
|
)
|
|||
|
Balance, March 31, 2018
|
$
|
4,643
|
|
|
$
|
2,100
|
|
|
$
|
6,743
|
|
|
|
Contingent Consideration
|
||||||||||
|
|
(in thousands)
|
||||||||||
|
|
ColdLight
|
|
Kepware
|
|
Total
|
||||||
|
Balance, October 1, 2016
|
$
|
2,500
|
|
|
$
|
17,070
|
|
|
$
|
19,570
|
|
|
Change in present value of contingent consideration
|
—
|
|
|
148
|
|
|
148
|
|
|||
|
Payment of contingent consideration
|
(1,250
|
)
|
|
(1,800
|
)
|
|
(3,050
|
)
|
|||
|
Balance, April 1, 2017
|
$
|
1,250
|
|
|
$
|
15,418
|
|
|
$
|
16,668
|
|
|
|
March 31, 2018
|
||||||||||||||
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Certificates of deposit
|
$
|
220
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
219
|
|
|
Corporate notes/bonds
|
53,225
|
|
|
—
|
|
|
(575
|
)
|
|
52,650
|
|
||||
|
U.S. government agency securities
|
2,408
|
|
|
—
|
|
|
(13
|
)
|
|
2,395
|
|
||||
|
|
$
|
55,853
|
|
|
$
|
—
|
|
|
$
|
(589
|
)
|
|
$
|
55,264
|
|
|
|
September 30, 2017
|
||||||||||||||
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Certificates of deposit
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240
|
|
|
Corporate notes/bonds
|
47,811
|
|
|
2
|
|
|
(140
|
)
|
|
47,673
|
|
||||
|
U.S. government agency securities
|
2,407
|
|
|
—
|
|
|
(5
|
)
|
|
2,402
|
|
||||
|
|
$
|
50,458
|
|
|
$
|
2
|
|
|
$
|
(145
|
)
|
|
$
|
50,315
|
|
|
|
March 31, 2018
|
||||||||||||||||||||||
|
|
Less than twelve months
|
|
Greater than twelve months
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Gross unrealized loss
|
|
Fair Value
|
|
Gross unrealized loss
|
|
Fair Value
|
|
Gross unrealized loss
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Certificates of deposit
|
$
|
219
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
219
|
|
|
$
|
(1
|
)
|
|
Corporate notes/bonds
|
30,712
|
|
|
(413
|
)
|
|
21,938
|
|
|
(162
|
)
|
|
52,650
|
|
|
(575
|
)
|
||||||
|
U.S. government agency securities
|
—
|
|
|
—
|
|
|
2,395
|
|
|
(13
|
)
|
|
2,395
|
|
|
(13
|
)
|
||||||
|
|
$
|
30,931
|
|
|
$
|
(414
|
)
|
|
$
|
24,333
|
|
|
$
|
(175
|
)
|
|
$
|
55,264
|
|
|
$
|
(589
|
)
|
|
|
September 30, 2017
|
||||||||||||||||||||||
|
|
Less than twelve months
|
|
Greater than twelve months
|
|
Total
|
||||||||||||||||||
|
|
Fair Value
|
|
Gross unrealized loss
|
|
Fair Value
|
|
Gross unrealized loss
|
|
Fair Value
|
|
Gross unrealized loss
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Certificates of deposit
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
Corporate notes/bonds
|
15,254
|
|
|
(43
|
)
|
|
28,885
|
|
|
(97
|
)
|
|
44,139
|
|
|
(140
|
)
|
||||||
|
U.S. government agency securities
|
—
|
|
|
—
|
|
|
2,402
|
|
|
(5
|
)
|
|
2,402
|
|
|
(5
|
)
|
||||||
|
|
$
|
15,494
|
|
|
$
|
(43
|
)
|
|
$
|
31,287
|
|
|
$
|
(102
|
)
|
|
$
|
46,781
|
|
|
$
|
(145
|
)
|
|
|
March 31, 2018
|
|
September 30, 2017
|
||||||||||||
|
|
Amortized cost
|
|
Fair value
|
|
Amortized cost
|
|
Fair value
|
||||||||
|
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Due in one year or less
|
$
|
22,772
|
|
|
$
|
22,636
|
|
|
$
|
18,274
|
|
|
$
|
18,244
|
|
|
Due after one year through three years
|
33,081
|
|
|
32,628
|
|
|
32,184
|
|
|
32,071
|
|
||||
|
|
$
|
55,853
|
|
|
$
|
55,264
|
|
|
$
|
50,458
|
|
|
$
|
50,315
|
|
|
Currency Hedged
|
March 31,
2018 |
|
September 30,
2017 |
||||
|
|
(in thousands)
|
||||||
|
Canadian / U.S. Dollar
|
$
|
7,500
|
|
|
$
|
12,809
|
|
|
Swiss Franc / Euro
|
—
|
|
|
7,157
|
|
||
|
Swiss Franc / U.S. Dollar
|
13,135
|
|
|
605
|
|
||
|
Chinese Yuan offshore / Euro
|
—
|
|
|
10,423
|
|
||
|
Euro / U.S. Dollar
|
320,627
|
|
|
244,000
|
|
||
|
Japanese Yen / Euro
|
18,864
|
|
|
17,694
|
|
||
|
Israeli Shekel / U.S. Dollar
|
6,684
|
|
|
8,820
|
|
||
|
Japanese Yen / U.S. Dollar
|
5,611
|
|
|
3,198
|
|
||
|
Swedish Krona / U.S. Dollar
|
12,619
|
|
|
4,627
|
|
||
|
Danish Krona / U.S. Dollar
|
4,629
|
|
|
1,743
|
|
||
|
Brazilian Real / U.S. Dollar
|
3,117
|
|
|
—
|
|
||
|
All other
|
8,725
|
|
|
7,443
|
|
||
|
Total
|
$
|
401,511
|
|
|
$
|
318,519
|
|
|
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
|
|
Six months ended
|
||||||||||||
|
|
|
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
|
|
|
|
(in thousands)
|
||||||||||||||
|
Forward Contracts
|
|
Interest income and other expense, net
|
|
$
|
2,435
|
|
|
$
|
238
|
|
|
$
|
3,022
|
|
|
$
|
(8,091
|
)
|
|
Currency Hedged
|
March 31,
2018 |
|
September 30,
2017 |
||||
|
|
(in thousands)
|
||||||
|
Euro / U.S. Dollar
|
$
|
55,744
|
|
|
$
|
64,831
|
|
|
Japanese Yen / U.S. Dollar
|
20,077
|
|
|
22,675
|
|
||
|
SEK / U.S. Dollar
|
15,116
|
|
|
14,091
|
|
||
|
Total
|
$
|
90,937
|
|
|
$
|
101,597
|
|
|
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
|
||||||||||||||||||
|
|
|
March 31,
2018 |
|
April 1,
2017 |
|
|
|
March 31,
2018 |
|
April 1,
2017 |
|
|
|
March 31,
2018 |
|
April 1,
2017 |
||||||||||||
|
Forward Contracts
|
|
$
|
(2,339
|
)
|
|
$
|
(589
|
)
|
|
Subscription, support and license revenue
|
|
$
|
(1,728
|
)
|
|
$
|
567
|
|
|
Interest income and other expense, net
|
|
$
|
(16
|
)
|
|
$
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Six months ended
|
|
|
|
Six months ended
|
|
|
|
Six months ended
|
||||||||||||||||||
|
|
|
March 31,
2018 |
|
April 1,
2017 |
|
|
|
March 31,
2018 |
|
April 1,
2017 |
|
|
|
March 31,
2018 |
|
April 1,
2017 |
||||||||||||
|
Forward Contracts
|
|
$
|
(3,382
|
)
|
|
$
|
2,882
|
|
|
Subscription, support and license revenue
|
|
$
|
(2,382
|
)
|
|
$
|
974
|
|
|
Interest income and other expense, net
|
|
$
|
(35
|
)
|
|
$
|
5
|
|
|
|
Fair Value of Derivatives Designated As Hedging Instruments
|
|
Fair Value of Derivatives Not Designated As Hedging Instruments
|
||||||||||||
|
|
March 31,
2018 |
|
September 30,
2017 |
|
March 31,
2018 |
|
September 30,
2017 |
||||||||
|
|
(in thousands)
|
|
(in thousands)
|
||||||||||||
|
Derivative assets (1):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
296
|
|
|
$
|
540
|
|
|
$
|
531
|
|
|
$
|
623
|
|
|
Derivative liabilities (2):
|
|
|
|
|
|
|
|
||||||||
|
Forward Contracts
|
$
|
3,119
|
|
|
$
|
2,352
|
|
|
$
|
1,718
|
|
|
$
|
1,995
|
|
|
(1) As of March 31, 2018, $827 thousand current derivative assets are recorded in other current assets, in the Consolidated Balance Sheets. As of September 30, 2017, $1,128 thousand current derivative assets are recorded in other current assets, and $35 thousand long-term derivative assets are recorded in other assets in the Consolidated Balance Sheets.
|
|||||||||||||||
|
(2) As of March 31, 2018, $4,837 thousand current derivative liabilities are recorded in accrued expenses and other current liabilities in the Consolidated Balance Sheets. As of September 30, 2017, $4,329 thousand current derivative liabilities are recorded in accrued expenses and other current liabilities, and $18 thousand long term derivative liabilities are recorded in other 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 March 31, 2018
|
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
|
$
|
827
|
|
|
$
|
—
|
|
|
$
|
827
|
|
|
$
|
(827
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
|
|
Gross Amounts Not Offset in the Consolidated Balance Sheets
|
|
|
||||||||||||||||
|
As of March 31, 2018
|
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
|
$
|
4,837
|
|
|
$
|
—
|
|
|
$
|
4,837
|
|
|
$
|
(827
|
)
|
|
$
|
—
|
|
|
$
|
4,010
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31,
2018 |
|
April 1,
2017 |
|
March 31,
2018 |
|
April 1,
2017 |
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Software Products
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
$
|
262,453
|
|
|
$
|
234,870
|
|
|
$
|
527,643
|
|
|
$
|
475,089
|
|
|
Operating Costs (1)
|
97,306
|
|
|
88,832
|
|
|
196,995
|
|
|
178,871
|
|
||||
|
Profit
|
165,147
|
|
|
146,038
|
|
|
330,648
|
|
|
296,218
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Professional Services
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
45,430
|
|
|
45,170
|
|
|
86,884
|
|
|
91,278
|
|
||||
|
Operating Costs (2)
|
35,909
|
|
|
37,269
|
|
|
70,689
|
|
|
75,093
|
|
||||
|
Profit
|
9,521
|
|
|
7,901
|
|
|
16,195
|
|
|
16,185
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total segment revenue
|
307,883
|
|
|
280,040
|
|
|
614,527
|
|
|
566,367
|
|
||||
|
Total segment costs
|
133,215
|
|
|
126,101
|
|
|
267,684
|
|
|
253,964
|
|
||||
|
Total segment profit
|
174,668
|
|
|
153,939
|
|
|
346,843
|
|
|
312,403
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Unallocated operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing expenses
|
93,292
|
|
|
83,647
|
|
|
187,728
|
|
|
170,716
|
|
||||
|
General and administrative expenses
|
27,382
|
|
|
25,957
|
|
|
54,814
|
|
|
54,007
|
|
||||
|
Restructuring and headquarters relocation charges, net
|
114
|
|
|
464
|
|
|
219
|
|
|
6,749
|
|
||||
|
Intangibles amortization
|
14,451
|
|
|
14,335
|
|
|
28,947
|
|
|
28,790
|
|
||||
|
Stock-based compensation
|
17,026
|
|
|
21,577
|
|
|
35,357
|
|
|
39,565
|
|
||||
|
Other unallocated operating expenses (3)
|
37
|
|
|
446
|
|
|
(60
|
)
|
|
502
|
|
||||
|
Total operating income
|
22,366
|
|
|
7,513
|
|
|
39,838
|
|
|
12,074
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(10,379
|
)
|
|
(11,725
|
)
|
|
(20,426
|
)
|
|
(22,040
|
)
|
||||
|
Interest income and other expense, net
|
(441
|
)
|
|
3,156
|
|
|
(1,395
|
)
|
|
2,407
|
|
||||
|
Income (loss) before income taxes
|
$
|
11,546
|
|
|
$
|
(1,056
|
)
|
|
$
|
18,017
|
|
|
$
|
(7,559
|
)
|
|
(1) Operating costs for the Software Products segment includes all cost of software revenue and research and development costs, excluding stock-based compensation and intangible amortization.
|
|||||||||||||||
|
(2) Operating costs for the Professional Services segment includes all cost of professional services revenue, excluding stock-based compensation, intangible amortization, and fair value adjustments for deferred services costs.
|
|||||||||||||||
|
(3) Other unallocated operating expenses include acquisition-related costs and fair value adjustments for deferred services costs.
|
|||||||||||||||
|
|
March 31,
2018 |
|
September 30,
2017 |
||||
|
|
(in thousands)
|
||||||
|
6.000% Senior notes due 2024
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Credit facility revolver
|
148,125
|
|
|
218,125
|
|
||
|
Total debt
|
648,125
|
|
|
718,125
|
|
||
|
Unamortized debt issuance costs for the Senior notes (1)
|
(5,288
|
)
|
|
(5,719
|
)
|
||
|
Total debt, net of issuance costs (2)
|
$
|
642,837
|
|
|
$
|
712,406
|
|
|
(1) Unamortized debt issuance costs related to the credit facility were $1.5 million and $2.0 million as of March 31, 2018 and September 30, 2017, respectively, and were included in other assets.
|
|||||||
|
(2) As of March 31, 2018 and September 30, 2017 all debt was included in long-term debt.
|
|||||||
|
•
|
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.
|
|
Sustainable Growth
|
Our goals are predicated on continuing to drive bookings growth both in the high-growth IoT market and in our core CAD and PLM markets.
|
|
Expand Subscription Licensing
|
Our goal is to increase the percentage of licenses sold as subscriptions to increase our recurring revenue. Given the subscription adoption rates we have seen, effective January 1, 2018, new software licenses for our core solutions and ThingWorx solutions are available only by subscription in the Americas and Western Europe. We plan to continue to offer both perpetual and subscription licenses to customers outside the Americas and Western Europe through December 31, 2018, when licenses for our solutions (excluding Kepware) will be available only by subscription in most countries.
|
|
Cost Controls and Margin Expansion
|
Our goal is to drive continued margin expansion over the long term. We continue to proactively manage our cost structure and invest in what we believe are high return opportunities in our business. We expect to deliver continued operating margin expansion in 2018, and we expect further margin expansion in 2019 and beyond, as we realize the compounding benefit of our maturing subscription business.
|
|
|
|
Three months ended
|
|
|
|
Constant Currency Change
|
|
Six months ended
|
|
|
|
Constant Currency Change
|
||||||||||||||||
|
|
|
March 31, 2018
|
|
April 1, 2017
|
|
|
|
|
March 31, 2018
|
|
April 1, 2017
|
|
|
|
||||||||||||||
|
Revenue
|
|
|
|
Change
|
|
|
|
|
Change
|
|
||||||||||||||||||
|
|
|
(in millions)
|
||||||||||||||||||||||||||
|
Subscription
|
|
$
|
112.9
|
|
|
$
|
65.8
|
|
|
72
|
%
|
|
64
|
%
|
|
$
|
212.9
|
|
|
$
|
120.1
|
|
|
77
|
%
|
|
72
|
%
|
|
Support
|
|
126.7
|
|
|
141.7
|
|
|
(11
|
)%
|
|
(15
|
)%
|
|
257.9
|
|
|
293.2
|
|
|
(12
|
)%
|
|
(15
|
)%
|
||||
|
Total recurring revenue
|
|
239.6
|
|
|
207.5
|
|
|
15
|
%
|
|
10
|
%
|
|
470.8
|
|
|
413.3
|
|
|
14
|
%
|
|
10
|
%
|
||||
|
Perpetual license
|
|
22.8
|
|
|
27.4
|
|
|
(17
|
)%
|
|
(20
|
)%
|
|
56.8
|
|
|
61.8
|
|
|
(8
|
)%
|
|
(12
|
)%
|
||||
|
Total subscription, support and license revenue
|
|
262.5
|
|
|
234.9
|
|
|
12
|
%
|
|
7
|
%
|
|
527.6
|
|
|
475.1
|
|
|
11
|
%
|
|
7
|
%
|
||||
|
Professional services
|
|
45.4
|
|
|
45.2
|
|
|
1
|
%
|
|
(7
|
)%
|
|
86.9
|
|
|
91.3
|
|
|
(5
|
)%
|
|
(10
|
)%
|
||||
|
Total revenue
|
|
$
|
307.9
|
|
|
$
|
280.0
|
|
|
10
|
%
|
|
5
|
%
|
|
$
|
614.5
|
|
|
$
|
566.4
|
|
|
9
|
%
|
|
4
|
%
|
|
|
|
Three months ended
|
|
|
|
Six months ended
|
|
|
||||||||||||||
|
Earnings Measures
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Change
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating Margin
|
|
7.3
|
%
|
|
2.7
|
%
|
|
|
|
6.5
|
%
|
|
2.1
|
%
|
|
|
||||||
|
Earnings (Loss) Per Share
|
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
804
|
%
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
309
|
%
|
|
Non-GAAP Operating Margin
(1)
|
|
17.6
|
%
|
|
16.0
|
%
|
|
|
|
17.1
|
%
|
|
15.7
|
%
|
|
|
||||||
|
Non-GAAP Earnings Per Share
(1)
|
|
$
|
0.34
|
|
|
$
|
0.30
|
|
|
14
|
%
|
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
15
|
%
|
|
(1) Non-GAAP measures are reconciled to GAAP results under
Results of Operations - Non-GAAP Financial Measures
below.
|
||||||||||||||||||||||
|
|
March 31, 2018
|
|
September 30, 2017
|
|
April 1, 2017
|
||||||
|
|
(Dollar amounts in millions)
|
||||||||||
|
Deferred revenue (billed)
|
$
|
498
|
|
|
$
|
459
|
|
|
$
|
492
|
|
|
Unbilled deferred revenue
|
765
|
|
|
633
|
|
|
389
|
|
|||
|
Total
|
$
|
1,263
|
|
|
$
|
1,092
|
|
|
$
|
881
|
|
|
|
Three months ended
|
|
Percent Change
2017 to 2018
|
|
Six months ended
|
|
Percent Change 2017 to 2018
|
||||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant Currency
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant Currency
|
||||||||||||
|
|
(Dollar amounts in millions, except per share data)
|
||||||||||||||||||||||||||
|
Subscription
|
$
|
112.9
|
|
|
$
|
65.8
|
|
|
72
|
%
|
|
64
|
%
|
|
$
|
212.9
|
|
|
$
|
120.1
|
|
|
77
|
%
|
|
72
|
%
|
|
Support
|
126.7
|
|
|
141.7
|
|
|
(11
|
)%
|
|
(15
|
)%
|
|
257.9
|
|
|
293.2
|
|
|
(12
|
)%
|
|
(15
|
)%
|
||||
|
Total recurring revenue
|
239.6
|
|
|
207.5
|
|
|
15
|
%
|
|
10
|
%
|
|
470.8
|
|
|
413.3
|
|
|
14
|
%
|
|
10
|
%
|
||||
|
Perpetual license
|
22.8
|
|
|
27.4
|
|
|
(17
|
)%
|
|
(20
|
)%
|
|
56.8
|
|
|
61.8
|
|
|
(8
|
)%
|
|
(12
|
)%
|
||||
|
Total subscription, support and license revenue
|
262.5
|
|
|
234.9
|
|
|
12
|
%
|
|
7
|
%
|
|
527.6
|
|
|
475.1
|
|
|
11
|
%
|
|
7
|
%
|
||||
|
Professional services
|
45.4
|
|
|
45.2
|
|
|
1
|
%
|
|
(7
|
)%
|
|
86.9
|
|
|
91.3
|
|
|
(5
|
)%
|
|
(10
|
)%
|
||||
|
Total revenue
|
307.9
|
|
|
280.0
|
|
|
10
|
%
|
|
5
|
%
|
|
614.5
|
|
|
566.4
|
|
|
9
|
%
|
|
4
|
%
|
||||
|
Total cost of revenue
|
83.6
|
|
|
81.8
|
|
|
2
|
%
|
|
|
|
166.6
|
|
|
163.9
|
|
|
2
|
%
|
|
|
||||||
|
Gross margin
|
224.3
|
|
|
198.2
|
|
|
13
|
%
|
|
|
|
447.9
|
|
|
402.4
|
|
|
11
|
%
|
|
|
||||||
|
Operating expenses
|
201.9
|
|
|
190.7
|
|
|
6
|
%
|
|
|
|
408.1
|
|
|
390.3
|
|
|
5
|
%
|
|
|
||||||
|
Total costs and expenses
|
285.5
|
|
|
272.5
|
|
|
5
|
%
|
|
1
|
%
|
|
574.7
|
|
|
554.3
|
|
|
4
|
%
|
|
1
|
%
|
||||
|
Operating income
|
22.4
|
|
|
7.5
|
|
|
198
|
%
|
|
131
|
%
|
|
$
|
39.8
|
|
|
$
|
12.1
|
|
|
230
|
%
|
|
244
|
%
|
||
|
Non-GAAP operating income
(1)
|
$
|
54.3
|
|
|
$
|
45.0
|
|
|
21
|
%
|
|
8
|
%
|
|
$
|
105.0
|
|
|
$
|
89.3
|
|
|
18
|
%
|
|
10
|
%
|
|
Operating margin
|
7.3
|
%
|
|
2.7
|
%
|
|
|
|
|
|
6.5
|
%
|
|
2.1
|
%
|
|
|
|
|
||||||||
|
Non-GAAP operating margin
(1)
|
17.6
|
%
|
|
16.0
|
%
|
|
|
|
|
|
17.1
|
%
|
|
15.7
|
%
|
|
|
|
|
||||||||
|
Diluted earnings (loss) per share
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
|
|
|
||||
|
Non-GAAP diluted earnings per share
(2)
|
$
|
0.34
|
|
|
$
|
0.30
|
|
|
|
|
|
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
|
|
|
||||
|
Cash flow from operations
(3)
|
$
|
111.1
|
|
|
$
|
76.4
|
|
|
|
|
|
|
$
|
136.3
|
|
|
$
|
28.6
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
(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 2018 and 2017 non-GAAP tax provisions are 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. We have recorded the impact of the Tax Cuts and Jobs Act in our first quarter 2018 GAAP earnings, resulting in a non-cash benefit of approximately $7 million. We have excluded this benefit from our non-GAAP results.
|
|||||||||||||||||||||||||||
|
(3) Cash flow from operations for the six months ended March 31, 2018 includes $1.9 million of restructuring payments. Cash flow from operations for the six months ended April 1, 2017 includes $28.9 million of restructuring payments, a $12 million payment related to a Korea tax audit, and $1.2 million of legal settlement payments.
|
|||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||||||||
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
Percent Change
|
||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant
Currency
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||||
|
Solutions Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Software revenue
|
233.6
|
|
|
213.1
|
|
|
10
|
%
|
|
4
|
%
|
|
472.3
|
|
|
431.9
|
|
|
9
|
%
|
|
6
|
%
|
||||
|
Professional services
|
41.4
|
|
|
43.3
|
|
|
(4
|
)%
|
|
(11
|
)%
|
|
80.3
|
|
|
87.0
|
|
|
(8
|
)%
|
|
(13
|
)%
|
||||
|
Total revenue
|
$
|
275.0
|
|
|
$
|
256.5
|
|
|
7
|
%
|
|
2
|
%
|
|
$
|
552.7
|
|
|
$
|
518.9
|
|
|
7
|
%
|
|
2
|
%
|
|
IoT Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Software revenue
|
28.9
|
|
|
21.7
|
|
|
33
|
%
|
|
30
|
%
|
|
55.3
|
|
|
43.2
|
|
|
28
|
%
|
|
26
|
%
|
||||
|
Professional services
|
4.0
|
|
|
1.8
|
|
|
119
|
%
|
|
107
|
%
|
|
6.6
|
|
|
4.3
|
|
|
53
|
%
|
|
47
|
%
|
||||
|
Total revenue
|
$
|
32.9
|
|
|
$
|
23.5
|
|
|
40
|
%
|
|
36
|
%
|
|
$
|
61.9
|
|
|
$
|
47.5
|
|
|
30
|
%
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||||||||
|
|
|
|
|
|
Percent Change
|
|
|
|
|
|
Percent Change
|
||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant
Currency
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Actual
|
|
Constant
Currency
|
||||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||||||||
|
Americas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Software revenue
|
113.3
|
|
|
106.5
|
|
|
6
|
%
|
|
6
|
%
|
|
226.3
|
|
|
213.5
|
|
|
6
|
%
|
|
6
|
%
|
||||
|
Professional services
|
15.1
|
|
|
17.7
|
|
|
(15
|
)%
|
|
(15
|
)%
|
|
29.2
|
|
|
35.5
|
|
|
(18
|
)%
|
|
(18
|
)%
|
||||
|
Total revenue
|
$
|
128.5
|
|
|
$
|
124.3
|
|
|
3
|
%
|
|
3
|
%
|
|
$
|
255.5
|
|
|
$
|
249.0
|
|
|
3
|
%
|
|
2
|
%
|
|
Europe
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Software revenue
|
98.0
|
|
|
81.7
|
|
|
20
|
%
|
|
8
|
%
|
|
198.9
|
|
|
165.3
|
|
|
20
|
%
|
|
11
|
%
|
||||
|
Professional services
|
23.6
|
|
|
19.3
|
|
|
22
|
%
|
|
7
|
%
|
|
44.2
|
|
|
39.4
|
|
|
12
|
%
|
|
—
|
%
|
||||
|
Total revenue
|
$
|
121.6
|
|
|
$
|
101.1
|
|
|
20
|
%
|
|
8
|
%
|
|
$
|
243.1
|
|
|
$
|
204.8
|
|
|
19
|
%
|
|
9
|
%
|
|
Asia Pacific
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Software revenue
|
51.1
|
|
|
46.6
|
|
|
10
|
%
|
|
5
|
%
|
|
102.5
|
|
|
96.3
|
|
|
6
|
%
|
|
4
|
%
|
||||
|
Professional services
|
6.7
|
|
|
8.1
|
|
|
(18
|
)%
|
|
(22
|
)%
|
|
13.5
|
|
|
16.3
|
|
|
(17
|
)%
|
|
(20
|
)%
|
||||
|
Total revenue
|
$
|
57.8
|
|
|
$
|
54.7
|
|
|
6
|
%
|
|
1
|
%
|
|
$
|
115.9
|
|
|
$
|
112.6
|
|
|
3
|
%
|
|
—
|
%
|
|
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Gross margin
|
$
|
224.3
|
|
|
$
|
198.2
|
|
|
13
|
%
|
|
$
|
447.9
|
|
|
$
|
402.4
|
|
|
11
|
%
|
|
Non-GAAP gross margin (1)
|
233.8
|
|
|
208.4
|
|
|
12
|
%
|
|
467.3
|
|
|
422.7
|
|
|
11
|
%
|
||||
|
Gross margin as a % of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
License and subscription gross margin
|
83
|
%
|
|
78
|
%
|
|
|
|
82
|
%
|
|
78
|
%
|
|
|
||||||
|
Support gross margin
|
82
|
%
|
|
84
|
%
|
|
|
|
82
|
%
|
|
85
|
%
|
|
|
||||||
|
Professional services gross margin
|
17
|
%
|
|
14
|
%
|
|
|
|
15
|
%
|
|
15
|
%
|
|
|
||||||
|
Gross margin as a % of total revenue
|
73
|
%
|
|
71
|
%
|
|
|
|
73
|
%
|
|
71
|
%
|
|
|
||||||
|
Non-GAAP gross margin as a % of total revenue (1)
|
76
|
%
|
|
74
|
%
|
|
|
|
76
|
%
|
|
74
|
%
|
|
|
||||||
|
(1) Non-GAAP measures are reconciled to GAAP results under
Non-GAAP Financial Measures
below.
|
|||||||||||||||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of license and subscription revenue
|
$
|
23.1
|
|
|
$
|
20.6
|
|
|
12
|
%
|
|
$
|
47.5
|
|
|
$
|
40.7
|
|
|
17
|
%
|
|
Cost of support revenue
|
23.0
|
|
|
22.6
|
|
|
2
|
%
|
|
45.2
|
|
|
45.4
|
|
|
—
|
%
|
||||
|
Cost of professional services revenue
|
37.5
|
|
|
38.7
|
|
|
(3
|
)%
|
|
73.9
|
|
|
77.9
|
|
|
(5
|
)%
|
||||
|
Sales and marketing
|
98.3
|
|
|
87.8
|
|
|
12
|
%
|
|
197.6
|
|
|
178.5
|
|
|
11
|
%
|
||||
|
Research and development
|
62.2
|
|
|
57.7
|
|
|
8
|
%
|
|
126.2
|
|
|
115.6
|
|
|
9
|
%
|
||||
|
General and administrative
|
33.4
|
|
|
36.8
|
|
|
(9
|
)%
|
|
68.4
|
|
|
73.5
|
|
|
(7
|
)%
|
||||
|
Amortization of acquired intangible assets
|
7.9
|
|
|
7.9
|
|
|
(1
|
)%
|
|
15.7
|
|
|
16.0
|
|
|
(2
|
)%
|
||||
|
Restructuring charges
|
0.1
|
|
|
0.5
|
|
|
(75
|
)%
|
|
0.2
|
|
|
6.7
|
|
|
(97
|
)%
|
||||
|
Total costs and expenses
|
$
|
285.5
|
|
|
$
|
272.5
|
|
|
5
|
%
|
|
$
|
574.7
|
|
|
$
|
554.3
|
|
|
4
|
%
|
|
Total headcount at end of period
|
6,060
|
|
|
5,902
|
|
|
3
|
%
|
|
|
|
|
|
|
|
||||||
|
•
|
an $11.5 million ($4.0 million constant currency) increase in compensation expense primarily due to salary and headcount increases and an increase in commission expenses, and
|
|
•
|
a $1.5 million increase in cloud services hosting costs;
|
|
•
|
a $1.3 million decrease in restructuring charges.
|
|
•
|
a $22.7 million ($10.9 million constant currency) increase in compensation expense primarily due to salary and headcount increases and an increase commission expenses,
|
|
•
|
a $4.0 million increase in cloud services hosting costs, of which $1.8 million is included in cost of license and subscription revenue, and
|
|
•
|
a $2.1 million increase in marketing expense;
|
|
•
|
a $7.5 million decrease in restructuring charges.
|
|
Cost of License and Subscription Revenue
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of license and subscription revenue
|
$
|
23.1
|
|
|
$
|
20.6
|
|
|
12
|
%
|
|
$
|
47.5
|
|
|
$
|
40.7
|
|
|
17
|
%
|
|
% of total revenue
|
8
|
%
|
|
7
|
%
|
|
|
|
8
|
%
|
|
7
|
%
|
|
|
||||||
|
% of total license and subscription revenue
|
17
|
%
|
|
22
|
%
|
|
|
|
18
|
%
|
|
22
|
%
|
|
|
||||||
|
Cost of Support Revenue
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of support revenue
|
$
|
23.0
|
|
|
$
|
22.6
|
|
|
2
|
%
|
|
$
|
45.2
|
|
|
$
|
45.4
|
|
|
—
|
%
|
|
% of total revenue
|
7
|
%
|
|
8
|
%
|
|
|
|
7
|
%
|
|
8
|
%
|
|
|
||||||
|
% of total support revenue
|
18
|
%
|
|
16
|
%
|
|
|
|
18
|
%
|
|
15
|
%
|
|
|
||||||
|
Cost of Professional Services Revenue
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change
|
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Cost of professional services revenue
|
$
|
37.5
|
|
|
$
|
38.7
|
|
|
(3
|
)%
|
|
$
|
73.9
|
|
|
$
|
77.9
|
|
|
(5
|
)%
|
|
% of total revenue
|
12
|
%
|
|
14
|
%
|
|
|
|
12
|
%
|
|
14
|
%
|
|
|
||||||
|
% of total professional services revenue
|
83
|
%
|
|
86
|
%
|
|
|
|
85
|
%
|
|
85
|
%
|
|
|
||||||
|
Sales and Marketing
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Sales and marketing
|
$
|
98.3
|
|
|
$
|
87.8
|
|
|
12
|
%
|
|
$
|
197.6
|
|
|
$
|
178.5
|
|
|
11
|
%
|
|
% of total revenue
|
32
|
%
|
|
31
|
%
|
|
|
|
32
|
%
|
|
32
|
%
|
|
|
||||||
|
Research and Development
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Research and development
|
$
|
62.2
|
|
|
$
|
57.7
|
|
|
8
|
%
|
|
$
|
126.2
|
|
|
$
|
115.6
|
|
|
9
|
%
|
|
% of total revenue
|
20
|
%
|
|
21
|
%
|
|
|
|
21
|
%
|
|
20
|
%
|
|
|
||||||
|
General and Administrative
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
General and administrative
|
$
|
33.4
|
|
|
$
|
36.8
|
|
|
(9
|
)%
|
|
$
|
68.4
|
|
|
$
|
73.5
|
|
|
(7
|
)%
|
|
% of total revenue
|
11
|
%
|
|
13
|
%
|
|
|
|
11
|
%
|
|
13
|
%
|
|
|
||||||
|
Amortization of Acquired Intangible Assets
|
Three months ended
|
|
Six months ended
|
||||||||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
|
March 31, 2018
|
|
April 1, 2017
|
|
Percent
Change |
||||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||||||||
|
Amortization of acquired intangible assets
|
$
|
7.9
|
|
|
$
|
7.9
|
|
|
(1
|
)%
|
|
$
|
15.7
|
|
|
$
|
16.0
|
|
|
(2
|
)%
|
|
% of total revenue
|
3
|
%
|
|
3
|
%
|
|
|
|
3
|
%
|
|
3
|
%
|
|
|
||||||
|
Restructuring and Other Charges, Net
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Restructuring charges (credits), net
|
$
|
0.1
|
|
|
$
|
0.5
|
|
|
$
|
0.2
|
|
|
$
|
6.7
|
|
|
Headquarters relocation charges
|
$
|
1.0
|
|
|
$
|
—
|
|
|
$
|
1.0
|
|
|
$
|
—
|
|
|
Interest Expense
|
Three months ended
|
|
Six months ended
|
||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||||
|
|
(in millions)
|
||||||||||||
|
Interest expense
|
$
|
(10.4
|
)
|
|
$
|
(11.7
|
)
|
|
(20.4
|
)
|
|
(22.0
|
)
|
|
Interest Income and Other Expense, net
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Interest income
|
$
|
0.9
|
|
|
$
|
0.7
|
|
|
$
|
1.6
|
|
|
$
|
1.6
|
|
|
Other expense, net
|
(1.3
|
)
|
|
2.4
|
|
|
(3.0
|
)
|
|
0.8
|
|
||||
|
Total interest income and other expense, net
|
$
|
(0.4
|
)
|
|
$
|
3.2
|
|
|
$
|
(1.4
|
)
|
|
$
|
2.4
|
|
|
Income Taxes
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||||||
|
|
(Dollar amounts in millions)
|
||||||||||||||
|
Pre-tax income (loss)
|
$
|
11.5
|
|
|
$
|
(1.1
|
)
|
|
$
|
18.0
|
|
|
$
|
(7.6
|
)
|
|
Tax provision (benefit)
|
3.6
|
|
|
—
|
|
|
(3.8
|
)
|
|
2.7
|
|
||||
|
Effective income tax rate
|
31
|
%
|
|
(5
|
)%
|
|
(21
|
)%
|
|
(36
|
)%
|
||||
|
•
|
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
|
|
Six months ended
|
||||||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||
|
GAAP revenue
|
$
|
307.9
|
|
|
$
|
280.0
|
|
|
$
|
614.5
|
|
|
$
|
566.4
|
|
|
Fair value of acquired deferred revenue
|
0.3
|
|
|
0.7
|
|
|
0.7
|
|
|
1.6
|
|
||||
|
Non-GAAP revenue
|
$
|
308.2
|
|
|
$
|
280.7
|
|
|
$
|
615.2
|
|
|
$
|
568.0
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP gross margin
|
$
|
224.3
|
|
|
$
|
198.2
|
|
|
$
|
447.9
|
|
|
$
|
402.4
|
|
|
Fair value of acquired deferred revenue
|
0.3
|
|
|
0.7
|
|
|
0.7
|
|
|
1.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||
|
Stock-based compensation
|
2.8
|
|
|
3.2
|
|
|
5.7
|
|
|
6.1
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.6
|
|
|
6.4
|
|
|
13.2
|
|
|
12.8
|
|
||||
|
Non-GAAP gross margin
|
$
|
233.8
|
|
|
$
|
208.4
|
|
|
$
|
467.3
|
|
|
$
|
422.7
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP operating income
|
$
|
22.4
|
|
|
$
|
7.5
|
|
|
$
|
39.8
|
|
|
$
|
12.1
|
|
|
Fair value of acquired deferred revenue
|
0.3
|
|
|
0.7
|
|
|
0.7
|
|
|
1.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||
|
Stock-based compensation
|
17.0
|
|
|
21.6
|
|
|
35.4
|
|
|
39.6
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.6
|
|
|
6.4
|
|
|
13.2
|
|
|
12.8
|
|
||||
|
Amortization of acquired intangible assets
|
7.9
|
|
|
7.9
|
|
|
15.7
|
|
|
16.0
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
0.1
|
|
|
0.6
|
|
|
0.1
|
|
|
0.7
|
|
||||
|
Headquarters relocation charges
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
||||
|
Restructuring charges, net
|
(0.8
|
)
|
|
0.5
|
|
|
(0.7
|
)
|
|
6.7
|
|
||||
|
Non-GAAP operating income
|
$
|
54.3
|
|
|
$
|
45.0
|
|
|
$
|
105.0
|
|
|
$
|
89.3
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP net income (loss)
|
$
|
7.9
|
|
|
$
|
(1.1
|
)
|
|
$
|
21.8
|
|
|
$
|
(10.2
|
)
|
|
Fair value of acquired deferred revenue
|
0.3
|
|
|
0.7
|
|
|
0.7
|
|
|
1.6
|
|
||||
|
Fair value of acquired deferred costs
|
(0.1
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||
|
Stock-based compensation
|
17.0
|
|
|
21.6
|
|
|
35.4
|
|
|
39.6
|
|
||||
|
Amortization of acquired intangible assets included in cost of revenue
|
6.6
|
|
|
6.4
|
|
|
13.2
|
|
|
12.8
|
|
||||
|
Amortization of acquired intangible assets
|
7.9
|
|
|
7.9
|
|
|
15.7
|
|
|
16.0
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
0.1
|
|
|
0.6
|
|
|
0.1
|
|
|
0.7
|
|
||||
|
Headquarters relocation charges
|
1.0
|
|
|
—
|
|
|
1.0
|
|
|
—
|
|
||||
|
Restructuring charges, net
|
(0.8
|
)
|
|
0.5
|
|
|
(0.7
|
)
|
|
6.7
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
1.2
|
|
|
—
|
|
|
1.2
|
|
||||
|
Income tax adjustments
(1)
|
0.1
|
|
|
(2.8
|
)
|
|
(11.1
|
)
|
|
(2.6
|
)
|
||||
|
Non-GAAP net income
|
$
|
39.8
|
|
|
$
|
34.8
|
|
|
$
|
75.9
|
|
|
$
|
65.5
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GAAP diluted earnings (loss) per share
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.09
|
)
|
|
Fair value of acquired deferred revenue
|
—
|
|
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
||||
|
Stock-based compensation
|
0.14
|
|
|
0.18
|
|
|
0.30
|
|
|
0.34
|
|
||||
|
Amortization of acquired intangible assets
|
0.12
|
|
|
0.12
|
|
|
0.25
|
|
|
0.25
|
|
||||
|
Acquisition-related charges included in general and administrative expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
0.01
|
|
||||
|
Headquarters relocation charges
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||||
|
Restructuring charges, net
|
(0.01
|
)
|
|
—
|
|
|
(0.01
|
)
|
|
0.06
|
|
||||
|
Non-operating credit facility refinancing costs
|
—
|
|
|
0.01
|
|
|
|
|
0.01
|
|
|||||
|
Income tax adjustments
(1)
|
—
|
|
|
(0.02
|
)
|
|
(0.09
|
)
|
|
(0.02
|
)
|
||||
|
Non-GAAP diluted earnings per share
|
$
|
0.34
|
|
|
$
|
0.30
|
|
|
$
|
0.64
|
|
|
$
|
0.56
|
|
|
|
Three months ended
|
|
Six months ended
|
||||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
GAAP operating margin
|
7.3
|
%
|
|
2.7
|
%
|
|
6.5
|
%
|
|
2.1
|
%
|
|
Fair value of acquired deferred revenue
|
0.1
|
%
|
|
0.2
|
%
|
|
0.1
|
%
|
|
0.3
|
%
|
|
Stock-based compensation
|
5.5
|
%
|
|
7.7
|
%
|
|
5.8
|
%
|
|
7.0
|
%
|
|
Amortization of acquired intangible assets
|
4.7
|
%
|
|
5.1
|
%
|
|
4.7
|
%
|
|
5.1
|
%
|
|
Acquisition-related charges included in general and administrative expenses
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
0.1
|
%
|
|
Headquarters relocation charges
|
0.3
|
%
|
|
—
|
%
|
|
0.2
|
%
|
|
—
|
%
|
|
Restructuring charges, net
|
(0.3
|
)%
|
|
0.2
|
%
|
|
(0.1
|
)%
|
|
1.2
|
%
|
|
Non-GAAP operating margin
|
17.6
|
%
|
|
16.0
|
%
|
|
17.1
|
%
|
|
15.7
|
%
|
|
(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 2018 and 2017 non-GAAP tax provisions are 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. We have recorded the impact of the Tax Cuts and Jobs Act in our first quarter 2018 GAAP earnings, resulting in a non-cash benefit of approximately $7 million. We have excluded this benefit from our non-GAAP results.
|
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
299,776
|
|
|
$
|
243,316
|
|
|
Marketable securities
|
55,264
|
|
|
48,191
|
|
||
|
Total
|
$
|
355,040
|
|
|
$
|
291,507
|
|
|
|
|
|
|
||||
|
|
Six months ended
|
||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash provided by operating activities
|
$
|
136,275
|
|
|
$
|
28,550
|
|
|
Cash provided (used) by investing activities
|
(22,693
|
)
|
|
1,709
|
|
||
|
Cash used by financing activities
|
(99,646
|
)
|
|
(58,083
|
)
|
||
|
|
Six months ended
|
||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash provided (used) by investing activities included the following:
|
|
|
|
||||
|
Additions to property and equipment
|
$
|
(11,139
|
)
|
|
$
|
(14,789
|
)
|
|
Acquisitions of businesses, net of cash acquired
|
(3,000
|
)
|
|
—
|
|
||
|
Purchase of intangible asset
|
(3,000
|
)
|
|
—
|
|
||
|
Purchases of short- and long-term marketable securities
|
(13,794
|
)
|
|
(3,420
|
)
|
||
|
Proceeds from maturities of short- and long-term marketable securities
|
8,240
|
|
|
4,700
|
|
||
|
Proceeds from sales of investments
|
—
|
|
|
15,218
|
|
||
|
|
$
|
(22,693
|
)
|
|
$
|
1,709
|
|
|
|
Six months ended
|
||||||
|
|
March 31, 2018
|
|
April 1, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash used by financing activities included the following:
|
|
|
|
||||
|
Net borrowings (repayments) of debt
|
$
|
(70,000
|
)
|
|
$
|
(40,000
|
)
|
|
Payments of withholding taxes in connection with vesting of stock-based awards
|
(33,942
|
)
|
|
(19,166
|
)
|
||
|
Proceeds from issuance of common stock
|
7,472
|
|
|
3,978
|
|
||
|
Contingent consideration
|
(3,176
|
)
|
|
(2,711
|
)
|
||
|
Credit facility origination costs
|
—
|
|
|
(184
|
)
|
||
|
|
$
|
(99,646
|
)
|
|
$
|
(58,083
|
)
|
|
|
Required Ratio
|
|
Ratio as of March 31, 2018
|
|
Total Leverage Ratio
Ratio of consolidated total indebtedness to the consolidated trailing four quarters EBITDA as of the last day of any fiscal quarter.
|
Not > 4.50:1.00
|
|
2.14 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.
|
> 3.50:1.00
|
|
7.51 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 > 3.00:1.00
|
|
0.52 to 1.00
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32*
|
|
|
|
|
|
|
|
101
|
|
The following materials from PTC Inc.'s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of March 31, 2018 and September 30, 2017; (ii) Condensed Consolidated Statements of Operations for the three and six months ended March 31, 2018 and April 1, 2017; (iii) Condensed Consolidated Statements of Comprehensive Income for the three and six months ended March 31, 2018 and April 1, 2017; (iv) Condensed Consolidated Statements of Cash Flows for the six months ended March 31, 2018 and April 1, 2017; 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 |
|---|