[November 19, 2015] |
|
Autodesk Reports Third Quarter Financial Results
Autodesk,
Inc. (NASDAQ: ADSK) today reported financial results for the third
quarter of fiscal 2016.
Third Quarter Fiscal 2016
-
Total subscriptions increased by approximately 80,000 from the second
quarter of fiscal 2016 to 2.47 million at the end of the third quarter.
-
Total annualized recurring revenue (ARR) was $1.35 billion, an
increase of 15 percent compared to the third quarter last year as
reported, and 18 percent on a constant currency basis.
-
Deferred revenue increased 20 percent to $1.21 billion, compared to
$1.01 billion in the third quarter last year.
-
Total billings decreased 9 percent, compared to the third quarter last
year as reported, and 4 percent on a constant currency basis.
-
Revenue was $600 million, a decrease of 3 percent compared to the
third quarter last year as reported, and an increase of 2 percent on a
constant currency basis.
-
Total GAAP spend (cost of revenue plus operating expenses) was $615
million, an increase of 2 percent compared to the third quarter last
year.
-
Total non-GAAP spend was $545 million, an increase of 1 percent
compared to the third quarter last year.
-
GAAP operating margin was (2) percent, compared to 2 percent in the
third quarter last year.
-
Non-GAAP operating margin was 9 percent, compared to 13 percent in the
third quarter last year. A reconciliation of GAAP to non-GAAP results
is provided in the accompanying tables.
-
GAAP diluted net loss per share was $(0.19). GAAP diluted net income
per share was $0.05 in the third quarter last year.
-
Non-GAAP diluted net income per share was $0.14, compared to $0.25 in
the third quarter last year.
-
Cash flow from operating activities was $80 million, compared to $136
million in the third quarter last year.
"Autodesk continues to focus on delivering world-class software and
great experiences to our customers, while driving our business model
transition as rapidly as possible," said Carl Bass, Autodesk president
and CEO. "We are balancing the necessary investments in the transition
with our ongoing focus on spend management, leading to better than
expected profitability for the quarter. And we remain confident in our
long-term view that our business model transition will deliver a 20
percent CAGR in subscriptions and a 24 percent CAGR in ARR through
fiscal year 2020."
Third Quarter Operational Overview
Total subscriptions were 2.47 million, an increase of approximately
80,000 from the second quarter of fiscal 2016. Maintenance subscriptions
were 2.10 million, an increase of 33,000. New model subscriptions
(Desktop, enterprise flexible license, and cloud subscription) were
366,000, an increase of 47,000. The increase in new model subscriptions
was led by Desktop subscriptions.
Total annualized recurring revenue (ARR) for the third quarter increased
15 percent to $1.35 billion compared to the third quarter last year as
reported and 18 percent at constant currency. Maintenance ARR was $1.13
billion and increased 6 percent compared to the third quarter last year.
New model ARR was $221 million and increased 100 percent compared to the
third quarter last year.
Revenue in the Americas was $236 million, an increase of 2 percent
compared to the third quarter last year. EMEA revenue was $225 million,
a decrease of 5 percent compared to the third quarter last year as
reported and an increase of 2 percent on a constant currency basis.
Revenue in APAC was $139 million, a decrease of 7 percent compared to
the third quarter last year as reported and 1 percent on a constant
currency basis. Revenue from emerging economies was $88 million, a
decrease of 8 percent compared to the third quarter last year as
reported and 6 percent on a constant currency basis. Revenue from
emerging economies represented 15 percent of total revenue in the third
quarter.
Revenue from the Architecture, Engineering and Construction business
segment was $225 million, an increase of 4 percent compared to the third
quarter last year. Revenue from the Manufacturing business segment was
$175 million, an increase of 3 percent compared to the third quarter
last year. Revenue from the Platform Solutions and Emerging Business
segment was $161 million, a decrease of 15 percent compared to the third
quarter last year. Revenue from the Media and Entertainment business
segment was $39 million, a decrease of 9 percent compared to the third
quarter last year.
Revenue from Flagship products was $267 million, a decrease of 7 percent
compared to the third quarter last year. Revenue from Suites was $218
million, a decrease of 3 percent compared to the third quarter last
year. Revenue from New and Adjacent products was $114 million, an
increase of 9 percent compared to the third quarter last year.
Business Outlook
The following are forward-looking statements based on current
expectations and assumptions, and involve risks and uncertainties some
of which are set forth below under "Safe Harbor." Autodesk's business
outlook for the fourth quarter and full year fiscal 2016 assumes, among
other things, a continuation of the current economic environment and
foreign exchange currency rate environment. A reconciliation between the
GAAP and non-GAAP estimates for fiscal 2016 is provided below or in the
tables following this press release.
Fourth Quarter Fiscal 2016
|
|
|
|
|
Q4 FY16 Guidance Metrics
|
|
|
|
Q4 FY16 (ending January 31, 2016)
|
Revenue (in millions)
|
|
|
|
$620 - $640
|
EPS GAAP
|
|
|
|
($0.31) - ($0.27)
|
EPS Non-GAAP (1)
|
|
|
|
$0.08 - $0.12
|
|
|
|
|
|
_______________
(1) Non-GAAP earnings per diluted share exclude $0.25 related to
stock-based compensation expense and $0.10 for the amortization of
acquisition related intangibles, net of tax, and $0.04 related to
non-cash GAAP tax charges.
Full Year Fiscal 2016
FY16 Guidance Metrics
|
|
|
|
FY16 (ending January 31, 2016)
|
Billings growth (1)
|
|
|
|
0.5% - 1.5%
|
Revenue (in millions) (2)
|
|
|
|
$2,475 - $2,495
|
GAAP operating margin
|
|
|
|
Approximately (1)%
|
Non-GAAP operating margin (3)
|
|
|
|
Approximately 10%
|
EPS GAAP (4)
|
|
|
|
($1.59) - ($1.55)
|
EPS Non-GAAP (5)
|
|
|
|
$0.72 to $0.76
|
Net subscription additions
|
|
|
|
310,000 - 330,000
|
_______________
(1) On a constant currency basis, billings growth would be 7% - 8%.
(2) On a constant currency basis, revenue growth would be 3% - 4%.
(3) Non-GAAP operating margin excludes 8% related to stock-based
compensation expense and 3% for the amortization of acquisition related
intangibles.
(4) GAAP net loss per diluted share includes $1.08 related to the
non-cash GAAP tax charge primarily as a result of the $231 million
valuation allowance established in Q2. The charge reflects the business
model transition and resulting reduction in our pre-tax U.S. GAAP
profitability.
(5) Non-GAAP earnings per diluted share excludes $1.08 related to the
non-cash GAAP tax charge primarily as a result of the valuation
allowance established in Q2 of this year, $0.87 related to stock-based
compensation expense, and $0.37 for the amortization of acquisition
related intangibles, offset by $0.01 for gains on strategic investment.
The fourth quarter and full year fiscal 2016 outlook assume a projected
annual effective tax rate of (170) percent and 27 percent for GAAP and
non-GAAP results, respectively.
Earnings Conference Call and Webcast
Autodesk will host its third quarter conference call today at 5:00 p.m.
ET. The live broadcast can be accessed at http://www.autodesk.com/investors.
Supplemental financial information and prepared remarks for the
conference call will be posted to the investor relations section of
Autodesk's website simultaneously with this press release.
A replay of the broadcast will be available at 7:00 pm ET at http://www.autodesk.com/investors.
This replay will be maintained on Autodesk's website for at least 12
months.
Safe Harbor Statement
This press release contains forward-looking statements that involve
risks and uncertainties, including statements in the paragraphs under
"Business Outlook" above, statements regarding the impacts and results
of our business model transition, expectations regarding the transition
of product offerings to subscription, our long-term financial goals, and
other statements regarding our strategies, market and products
positions, performance, and results. There are a significant number of
factors that could cause actual results to differ materially from
statements made in this press release, including: failure to maintain
our revenue growth and profitability; failure to successfully manage
transitions to new business models and markets, including the
introduction of additional ratable revenue streams and our continuing
efforts to attract customers to our cloud-based offerings and expenses
related to the transition of our business model; difficulty in
predicting revenue from new businesses and the potential impact on our
financial results from changes in our business models; general market,
political, economic and business conditions; the impact of non-cash
charges on our financial results; fluctuation in foreign currency
exchange rates; the success of our foreign currency hedging program;
failure to control our expenses; our performance in particular
geographies, including emerging economies; the ability of governments
around the world to meet their financial and debt obligations, and
finance infrastructure projects; weak or negative growth in the
industries we serve; slowing momentum in subscription billings or
revenues; difficulties encountered in integrating new or acquired
businesses and technologies; the inability to identify and realize the
anticipated benefits of acquisitions; the financial and business
condition of our reseller and distribution channels; dependence on and
the timing of large transactions; failure to achieve sufficient
sell-through in our channels for new or existing products; pricing
pressure; unexpected fluctuations in our tax rate; the timing and degree
of expected investments in growth and efficiency opportunities; changes
in the timing of product releases and retirements; and any unanticipated
accounting charges.
Further information on potential factors that could affect the financial
results of Autodesk are included in Autodesk's Annual Report on Form
10-K for the year ended January 31, 2015 and Form 10-Q for the quarter
ended July 31, 2015, which are on file with the U.S. Securities and
Exchange Commission. Autodesk disclaims any obligation to update the
forward-looking statements provided to reflect events that occur or
circumstances that exist after the date on which they were made.
About Autodesk
Autodesk helps people imagine, design and create a better world.
Everyone--from design professionals, engineers and architects to digital
artists, students and hobbyists--uses Autodesk software to unlock their
creativity and solve important challenges. For more information visit autodesk.com or
follow @autodesk.
Autodesk is a registered trademark of Autodesk, Inc., and/or its
subsidiaries and/or affiliates in the USA and/or other countries. All
other brand names, product names or trademarks belong to their
respective holders. Autodesk reserves the right to alter product and
service offerings, and specifications and pricing at any time without
notice, and is not responsible for typographical or graphical errors
that may appear in this document.
© 2015 Autodesk, Inc. All rights reserved
Autodesk, Inc.
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended October 31,
|
|
Nine Months Ended October 31,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
(Unaudited)
|
Net revenue:
|
|
|
|
|
|
|
|
|
License and other
|
|
$
|
280.9
|
|
|
$
|
320.5
|
|
|
$
|
898.1
|
|
|
$
|
987.1
|
|
Subscription
|
|
318.9
|
|
|
297.5
|
|
|
957.7
|
|
|
860.5
|
|
Total net revenue
|
|
599.8
|
|
|
618.0
|
|
|
1,855.8
|
|
|
1,847.6
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
Cost of license and other revenue
|
|
53.0
|
|
|
51.9
|
|
|
159.1
|
|
|
154.6
|
|
Cost of subscription revenue
|
|
38.0
|
|
|
34.1
|
|
|
116.7
|
|
|
98.0
|
|
Total cost of revenue
|
|
91.0
|
|
|
86.0
|
|
|
275.8
|
|
|
252.6
|
|
Gross profit
|
|
508.8
|
|
|
532.0
|
|
|
1,580.0
|
|
|
1,595.0
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Marketing and sales
|
|
243.4
|
|
|
245.1
|
|
|
738.1
|
|
|
708.1
|
|
Research and development
|
|
197.9
|
|
|
183.9
|
|
|
585.5
|
|
|
533.7
|
|
General and administrative (1)
|
|
74.2
|
|
|
78.9
|
|
|
220.2
|
|
|
212.9
|
|
Amortization of purchased intangibles (1)
|
|
8.1
|
|
|
9.5
|
|
|
25.2
|
|
|
30.5
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3.1
|
|
Total operating expenses
|
|
523.6
|
|
|
517.4
|
|
|
1,569.0
|
|
|
1,488.3
|
|
(Loss) income from operations
|
|
(14.8
|
)
|
|
14.6
|
|
|
11.0
|
|
|
106.7
|
|
Interest and other expense, net
|
|
(7.7
|
)
|
|
(3.0
|
)
|
|
(10.8
|
)
|
|
(16.6
|
)
|
(Loss) income before income taxes
|
|
(22.5
|
)
|
|
11.6
|
|
|
0.2
|
|
|
90.1
|
|
Provision for income taxes (2)
|
|
(21.3
|
)
|
|
(0.9
|
)
|
|
(293.5
|
)
|
|
(19.8
|
)
|
Net (loss) income (2)
|
|
$
|
(43.8
|
)
|
|
$
|
10.7
|
|
|
$
|
(293.3
|
)
|
|
$
|
70.3
|
|
Basic net (loss) income per share (2)
|
|
$
|
(0.19
|
)
|
|
$
|
0.05
|
|
|
$
|
(1.29
|
)
|
|
$
|
0.31
|
|
Diluted net (loss) income per share (2)
|
|
$
|
(0.19
|
)
|
|
$
|
0.05
|
|
|
$
|
(1.29
|
)
|
|
$
|
0.30
|
|
Weighted average shares used in computing basic net (loss) income
per share
|
|
225.3
|
|
|
226.9
|
|
|
226.5
|
|
|
227.1
|
|
Weighted average shares used in computing diluted net (loss)
income per share
|
|
225.3
|
|
|
231.5
|
|
|
226.5
|
|
|
231.9
|
|
_____________________
(1) Effective in second quarter of fiscal 2015, Autodesk elected to
present amortization of purchased customer relationships, trade names,
patents, and user lists as a separate line item within operating
expenses. As a result, amortization previously reflected in "General and
Administrative" expense was reclassified to "Amortization of Purchased
Intangibles" within Operating Expenses. Prior period amounts have been
revised to conform to the current period presentation.
(2) Autodesk previously established a valuation allowance against the
Company's deferred tax assets in the three months ended July 31, 2015.
In the course of preparing the consolidated financial statements for the
quarter ended October 31, 2015, Autodesk determined that it had
understated tax expense by $33 million primarily related to the
establishment of the valuation allowance. Autodesk evaluated the
materiality of the error, quantitatively and qualitatively, and
concluded it was not material to the Company's condensed consolidated
financial statements for the three and six month periods ended July 31,
2015.
However, in light of the significance of the error to the results for
the three months ended October 31, 2015, Autodesk has determined to
correct the error by revising the previously reported results for the
three and six months ended July 31, 2015, to include the additional $33
million of income tax expense associated with the valuation allowance.
Incorporating these non-cash, GAAP only, revisions results in a ($269.5
million) provision for income taxes, a GAAP net loss of ($268.6 million)
and GAAP diluted net loss per share of $(1.18) for the three months
ended July 31, 2015 and a ($272.2 million) provision for income taxes, a
GAAP net loss of ($249.5 million) and GAAP diluted net loss per share of
$(1.10) for the six months ended July 31, 2015. Autodesk is in the
process of assessing the effect of these errors in connection with its
evaluation of the effectiveness of the design and operation of its
internal control over financial reporting and disclosure controls and
procedures.
Autodesk, Inc.
|
|
|
|
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
October 31, 2015
|
|
January 31, 2015
|
|
|
(Unaudited)
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,337.5
|
|
|
$
|
1,410.6
|
|
Marketable securities
|
|
946.8
|
|
|
615.8
|
|
Accounts receivable, net
|
|
362.3
|
|
|
458.9
|
|
Deferred income taxes, net
|
|
10.2
|
|
|
85.1
|
|
Prepaid expenses and other current assets
|
|
90.7
|
|
|
100.9
|
|
Total current assets
|
|
2,747.5
|
|
|
2,671.3
|
|
Marketable securities
|
|
540.1
|
|
|
273.0
|
|
Computer equipment, software, furniture and leasehold improvements,
net
|
|
155.3
|
|
|
159.2
|
|
Developed technologies, net
|
|
76.1
|
|
|
86.5
|
|
Goodwill
|
|
1,515.0
|
|
|
1,456.2
|
|
Deferred income taxes, net
|
|
4.4
|
|
|
100.0
|
|
Other assets (1)
|
|
181.6
|
|
|
163.5
|
|
Total assets
|
|
$
|
5,220.0
|
|
|
$
|
4,909.7
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
104.6
|
|
|
$
|
100.5
|
|
Accrued compensation
|
|
193.8
|
|
|
253.3
|
|
Accrued income taxes
|
|
28.2
|
|
|
28.2
|
|
Deferred revenue
|
|
877.0
|
|
|
900.8
|
|
Other accrued liabilities
|
|
107.6
|
|
|
117.3
|
|
Total current liabilities
|
|
1,311.2
|
|
|
1,400.1
|
|
Deferred revenue
|
|
335.3
|
|
|
256.3
|
|
Long term income taxes payable
|
|
163.8
|
|
|
158.8
|
|
Long term deferred income taxes
|
|
54.9
|
|
|
-
|
|
Long term notes payable, net (1)
|
|
1,486.9
|
|
|
743.1
|
|
Other liabilities
|
|
134.8
|
|
|
132.2
|
|
Stockholders' equity:
|
|
|
|
|
Preferred stock
|
|
-
|
|
|
-
|
|
Common stock and additional paid-in capital
|
|
1,809.9
|
|
|
1,773.1
|
|
Accumulated other comprehensive loss
|
|
(86.5
|
)
|
|
(53.3
|
)
|
Retained earnings
|
|
9.7
|
|
|
499.4
|
|
Total stockholders' equity
|
|
1,733.1
|
|
|
2,219.2
|
|
Total liabilities and stockholders' equity
|
|
$
|
5,220.0
|
|
|
$
|
4,909.7
|
|
_______________
(1) Effective in the second quarter of 2016, Autodesk elected to
retrospectively adopt ASU 2015-03, regarding Subtopic 835-30 "Interest -
Imputation of Interest". The adoption resulted in a $4.1 million
reclassification of debt issuance costs from other assets to a reduction
of long term notes payable, net, as of January 31, 2015.
Autodesk, Inc.
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended October 31,
|
|
|
2015
|
|
2014
|
|
|
(Unaudited)
|
Operating activities:
|
|
|
|
|
Net (loss) income
|
|
$
|
(293.3
|
)
|
|
$
|
70.3
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation, amortization and accretion
|
|
109.7
|
|
|
109.9
|
|
Stock-based compensation expense
|
|
141.1
|
|
|
116.5
|
|
Deferred income taxes
|
|
221.9
|
|
|
(13.7
|
)
|
Restructuring charges, net
|
|
-
|
|
|
3.1
|
|
Other operating activities
|
|
(10.6
|
)
|
|
9.5
|
|
Changes in operating assets and liabilities, net of business
combinations:
|
|
|
|
|
Accounts receivable
|
|
97.4
|
|
|
65.9
|
|
Prepaid expenses and other current assets
|
|
(5.5
|
)
|
|
7.7
|
|
Accounts payable and accrued liabilities
|
|
(75.1
|
)
|
|
7.6
|
|
Deferred revenue
|
|
54.5
|
|
|
94.3
|
|
Accrued income taxes
|
|
4.0
|
|
|
(20.2
|
)
|
Net cash provided by operating activities
|
|
244.1
|
|
|
450.9
|
|
Investing activities:
|
|
|
|
|
Purchases of marketable securities
|
|
(1,827.9
|
)
|
|
(899.0
|
)
|
Sales of marketable securities
|
|
263.0
|
|
|
160.7
|
|
Maturities of marketable securities
|
|
970.7
|
|
|
623.2
|
|
Capital expenditures
|
|
(41.8
|
)
|
|
(60.0
|
)
|
Acquisitions, net of cash acquired
|
|
(104.6
|
)
|
|
(603.8
|
)
|
Other investing activities
|
|
(15.5
|
)
|
|
1.2
|
|
Net cash used in investing activities
|
|
(756.1
|
)
|
|
(777.7
|
)
|
Financing activities:
|
|
|
|
|
Proceeds from issuance of common stock, net of issuance costs
|
|
57.0
|
|
|
129.6
|
|
Repurchase and retirement of common stock
|
|
(357.7
|
)
|
|
(307.6
|
)
|
Proceeds from debt, net of discount
|
|
748.3
|
|
|
-
|
|
Excess tax benefits from stock-based compensation
|
|
-
|
|
|
-
|
|
Other financing activities
|
|
(6.3
|
)
|
|
(1.7
|
)
|
Net cash provided by (used in) financing activities
|
|
441.3
|
|
|
(179.7
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
(2.4
|
)
|
|
(1.5
|
)
|
Net (decrease) in cash and cash equivalents
|
|
(73.1
|
)
|
|
(508.0
|
)
|
Cash and cash equivalents at beginning of fiscal year
|
|
1,410.6
|
|
|
1,853.0
|
|
Cash and cash equivalents at end of the period
|
|
$
|
1,337.5
|
|
|
$
|
1,345.0
|
|
|
|
|
|
|
|
|
|
|
Autodesk, Inc.
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP financial measures to non-GAAP financial
measures
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To supplement our consolidated financial statements presented on a
GAAP basis, Autodesk provides investors with certain non-GAAP
measures including non-GAAP gross margin, non-GAAP operating
expenses, non-GAAP operating margin, non-GAAP net income, non-GAAP
net income per share, non-GAAP diluted shares used in per share
calculation and billings. Excluding billings, these non-GAAP
financial measures are adjusted to exclude certain costs, expenses,
gains and losses, including stock-based compensation expense,
restructuring charges, amortization of purchased intangibles, gain
and loss on strategic investments, and related income tax expenses.
In the case of billings, we reconcile to revenue by adjusting for
the change in deferred revenue from the beginning to the end of the
period less any deferred revenue balances acquired from business
combination(s) during the period and other discounts. See our
reconciliation of GAAP financial measures to non-GAAP financial
measures herein. We believe these exclusions are appropriate to
enhance an overall understanding of our past financial performance
and also our prospects for the future, as well as to facilitate
comparisons with our historical operating results. These adjustments
to our GAAP results are made with the intent of providing both
management and investors a more complete understanding of Autodesk's
underlying operational results and trends and our marketplace
performance. For example, non-GAAP results are an indication of our
baseline performance before gains, losses or other charges that are
considered by management to be outside our core operating results.
In addition, these non-GAAP financial measures are among the primary
indicators management uses as a basis for our planning and
forecasting of future periods.
|
There are limitations in using non-GAAP financial measures because
the non-GAAP financial measures are not prepared in accordance
with generally accepted accounting principles and may be different
from non-GAAP financial measures used by other companies. The
non-GAAP financial measures are limited in value because they
exclude certain items that may have a material impact upon our
reported financial results. The presentation of this additional
information is not meant to be considered in isolation or as a
substitute for the directly comparable financial measures prepared
in accordance with GAAP in the United States. Investors should
review the reconciliation of the non-GAAP financial measures to
their most directly comparable GAAP financial measures as provided
in the tables accompanying this press release.
|
|
|
|
|
|
|
|
|
|
The following table shows Autodesk's non-GAAP results reconciled to
GAAP results included in this release.
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended October 31,
|
|
Nine Months Ended October 31,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
GAAP cost of license and other revenue
|
|
$
|
53.0
|
|
|
$
|
51.9
|
|
|
$
|
159.1
|
|
|
$
|
154.6
|
|
Stock-based compensation expense
|
|
(1.7
|
)
|
|
(1.2
|
)
|
|
(4.4
|
)
|
|
(3.2
|
)
|
Amortization of developed technology
|
|
(11.1
|
)
|
|
(11.9
|
)
|
|
(34.7
|
)
|
|
(37.1
|
)
|
Non-GAAP cost of license and other revenue
|
|
$
|
40.2
|
|
|
$
|
38.8
|
|
|
$
|
120.0
|
|
|
$
|
114.3
|
|
|
|
|
|
|
|
|
|
|
GAAP cost of subscription revenue
|
|
$
|
38.0
|
|
|
$
|
34.1
|
|
|
$
|
116.7
|
|
|
$
|
98.0
|
|
Stock-based compensation expense
|
|
(1.5
|
)
|
|
(1.1
|
)
|
|
(4.1
|
)
|
|
(2.9
|
)
|
Amortization of developed technology
|
|
(0.5
|
)
|
|
(1.2
|
)
|
|
(2.4
|
)
|
|
(3.5
|
)
|
Non-GAAP cost of subscription revenue
|
|
$
|
36.0
|
|
|
$
|
31.8
|
|
|
$
|
110.2
|
|
|
$
|
91.6
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
508.8
|
|
|
$
|
532.0
|
|
|
$
|
1,580.0
|
|
|
$
|
1,595.0
|
|
Stock-based compensation expense
|
|
3.2
|
|
|
2.3
|
|
|
8.5
|
|
|
6.1
|
|
Amortization of developed technology
|
|
11.6
|
|
|
13.1
|
|
|
37.1
|
|
|
40.6
|
|
Non-GAAP gross profit
|
|
$
|
523.6
|
|
|
$
|
547.4
|
|
|
$
|
1,625.6
|
|
|
$
|
1,641.7
|
|
|
|
|
|
|
|
|
|
|
GAAP marketing and sales
|
|
$
|
243.4
|
|
|
$
|
245.1
|
|
|
$
|
738.1
|
|
|
$
|
708.1
|
|
Stock-based compensation expense
|
|
(22.2
|
)
|
|
(19.4
|
)
|
|
(61.2
|
)
|
|
(51.0
|
)
|
Non-GAAP marketing and sales
|
|
$
|
221.2
|
|
|
$
|
225.7
|
|
|
$
|
676.9
|
|
|
$
|
657.1
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development
|
|
$
|
197.9
|
|
|
$
|
183.9
|
|
|
$
|
585.5
|
|
|
$
|
533.7
|
|
Stock-based compensation expense
|
|
(17.5
|
)
|
|
(14.7
|
)
|
|
(49.9
|
)
|
|
(39.3
|
)
|
Non-GAAP research and development
|
|
$
|
180.4
|
|
|
$
|
169.2
|
|
|
$
|
535.6
|
|
|
$
|
494.4
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative
|
|
$
|
74.2
|
|
|
$
|
78.9
|
|
|
$
|
220.2
|
|
|
$
|
212.9
|
|
Stock-based compensation expense
|
|
(7.3
|
)
|
|
(6.7
|
)
|
|
(21.5
|
)
|
|
(20.1
|
)
|
Non-GAAP general and administrative
|
|
$
|
66.9
|
|
|
$
|
72.2
|
|
|
$
|
198.7
|
|
|
$
|
192.8
|
|
|
|
|
|
|
|
|
|
|
GAAP amortization of purchased intangibles
|
|
$
|
8.1
|
|
|
$
|
9.5
|
|
|
$
|
25.2
|
|
|
$
|
30.5
|
|
Amortization of purchased intangibles
|
|
(8.1
|
)
|
|
(9.5
|
)
|
|
(25.2
|
)
|
|
(30.5
|
)
|
Non-GAAP Amortization of purchased intangibles
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
GAAP restructuring charges, net
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3.1
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3.1
|
)
|
Non-GAAP restructuring charges, net
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
523.6
|
|
|
$
|
517.4
|
|
|
$
|
1,569.0
|
|
|
$
|
1,488.3
|
|
Stock-based compensation expense
|
|
(47.0
|
)
|
|
(40.8
|
)
|
|
(132.6
|
)
|
|
(110.4
|
)
|
Amortization of purchased intangibles
|
|
(8.1
|
)
|
|
(9.5
|
)
|
|
(25.2
|
)
|
|
(30.5
|
)
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3.1
|
)
|
Non-GAAP operating expenses
|
|
$
|
468.5
|
|
|
$
|
467.1
|
|
|
$
|
1,411.2
|
|
|
$
|
1,344.3
|
|
|
|
|
|
|
|
|
|
|
GAAP (loss) income from operations
|
|
$
|
(14.8
|
)
|
|
$
|
14.6
|
|
|
$
|
11.0
|
|
|
$
|
106.7
|
|
Stock-based compensation expense
|
|
50.2
|
|
|
43.1
|
|
|
141.1
|
|
|
116.5
|
|
Amortization of developed technology
|
|
11.6
|
|
|
13.1
|
|
|
37.1
|
|
|
40.6
|
|
Amortization of purchased intangibles
|
|
8.1
|
|
|
9.5
|
|
|
25.2
|
|
|
30.5
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3.1
|
|
Non-GAAP income from operations
|
|
$
|
55.1
|
|
|
$
|
80.3
|
|
|
$
|
214.4
|
|
|
$
|
297.4
|
|
|
|
|
|
|
|
|
|
|
GAAP interest and other expense, net
|
|
$
|
(7.7
|
)
|
|
$
|
(3.0
|
)
|
|
$
|
(10.8
|
)
|
|
$
|
(16.6
|
)
|
(Gain) loss on strategic investments
|
|
0.1
|
|
|
0.7
|
|
|
(3.3
|
)
|
|
7.6
|
|
Non-GAAP interest and other expense, net
|
|
$
|
(7.6
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
(14.1
|
)
|
|
$
|
9.0
|
|
|
|
|
|
|
|
|
|
|
GAAP provision for income taxes
|
|
$
|
(21.3
|
)
|
|
$
|
(0.9
|
)
|
|
$
|
(293.5
|
)
|
|
$
|
(19.8
|
)
|
Discrete GAAP tax benefit (provision) items
|
|
1.2
|
|
|
(4.5
|
)
|
|
2.4
|
|
|
(9.2
|
)
|
Establishment of valuation allowance on deferred tax assets
|
|
-
|
|
|
-
|
|
|
230.9
|
|
|
-
|
|
Income tax effect of non-GAAP adjustments
|
|
5.7
|
|
|
(14.9
|
)
|
|
6.1
|
|
|
(45.9
|
)
|
Non-GAAP provision for income tax
|
|
$
|
(14.4
|
)
|
|
$
|
(20.3
|
)
|
|
$
|
(54.1
|
)
|
|
$
|
(74.9
|
)
|
|
|
|
|
|
|
|
|
|
GAAP net (loss) income
|
|
$
|
(43.8
|
)
|
|
$
|
10.7
|
|
|
$
|
(293.3
|
)
|
|
$
|
70.3
|
|
Stock-based compensation expense
|
|
50.2
|
|
|
43.1
|
|
|
141.1
|
|
|
116.5
|
|
Amortization of developed technology
|
|
11.6
|
|
|
13.1
|
|
|
37.1
|
|
|
40.6
|
|
Amortization of purchased intangibles
|
|
8.1
|
|
|
9.5
|
|
|
25.2
|
|
|
30.5
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
3.1
|
|
(Gain) loss on strategic investments
|
|
0.1
|
|
|
0.7
|
|
|
(3.3
|
)
|
|
7.6
|
|
Discrete GAAP tax benefit (provision) items
|
|
1.2
|
|
|
(4.5
|
)
|
|
2.4
|
|
|
(9.2
|
)
|
Establishment of valuation allowance on deferred tax assets
|
|
-
|
|
|
-
|
|
|
230.9
|
|
|
-
|
|
Income tax effect of non-GAAP adjustments
|
|
5.7
|
|
|
(14.9
|
)
|
|
6.1
|
|
|
(45.9
|
)
|
Non-GAAP net income
|
|
$
|
33.1
|
|
|
$
|
57.7
|
|
|
$
|
146.2
|
|
|
$
|
213.5
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted net (loss) income per share
|
|
$
|
(0.19
|
)
|
|
$
|
0.05
|
|
|
$
|
(1.29
|
)
|
|
$
|
0.30
|
|
Stock-based compensation expense
|
|
0.22
|
|
|
0.19
|
|
|
0.61
|
|
|
0.50
|
|
Amortization of developed technology
|
|
0.05
|
|
|
0.06
|
|
|
0.16
|
|
|
0.18
|
|
Amortization of purchased intangibles
|
|
0.03
|
|
|
0.04
|
|
|
0.11
|
|
|
0.13
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
0.01
|
|
(Gain) loss on strategic investments
|
|
-
|
|
|
-
|
|
|
(0.01
|
)
|
|
0.03
|
|
Discrete GAAP tax benefit (provision) items
|
|
-
|
|
|
(0.02
|
)
|
|
0.01
|
|
|
(0.04
|
)
|
Establishment of valuation allowance on deferred tax assets
|
|
-
|
|
|
-
|
|
|
1.01
|
|
|
-
|
|
Income tax effect of non-GAAP adjustments
|
|
0.03
|
|
|
(0.07
|
)
|
|
0.03
|
|
|
(0.19
|
)
|
Non-GAAP diluted net income per share
|
|
$
|
0.14
|
|
|
$
|
0.25
|
|
|
$
|
0.63
|
|
|
$
|
0.92
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted shares used in per share calculation
|
|
225.3
|
|
|
231.5
|
|
|
226.5
|
|
|
231.9
|
|
Shares included in non-GAAP net income per share, but excluded from
GAAP net loss per share as they would have been anti-dilutive
|
|
3.4
|
|
|
-
|
|
|
4.0
|
|
|
-
|
|
Non-GAAP diluted weighted average shares used in per share
calculation
|
|
228.7
|
|
|
231.5
|
|
|
230.5
|
|
|
231.9
|
|
Autodesk, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Supplemental Financial Information (a)
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year 2016
|
|
QTR 1
|
|
QTR 2
|
|
QTR 3
|
|
QTR 4
|
|
YTD 2016
|
Financial Statistics ($ in millions, except per share data):
|
|
|
|
|
|
|
|
|
|
|
Total Net Revenue:
|
|
$
|
647
|
|
|
$
|
610
|
|
|
$
|
600
|
|
|
|
|
$
|
1,856
|
|
License and Other Revenue
|
|
$
|
327
|
|
|
$
|
291
|
|
|
$
|
281
|
|
|
|
|
$
|
898
|
|
Subscription Revenue
|
|
$
|
320
|
|
|
$
|
319
|
|
|
$
|
319
|
|
|
|
|
$
|
958
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
|
86
|
%
|
|
85
|
%
|
|
85
|
%
|
|
|
|
85
|
%
|
Non-GAAP Gross Margin (1)(2)
|
|
88
|
%
|
|
87
|
%
|
|
87
|
%
|
|
|
|
88
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Expenses
|
|
$
|
533
|
|
|
$
|
512
|
|
|
$
|
524
|
|
|
|
|
$
|
1,569
|
|
GAAP Operating Margin
|
|
3
|
%
|
|
1
|
%
|
|
(2
|
)%
|
|
|
|
1
|
%
|
GAAP Net Income (Loss)
|
|
$
|
19
|
|
|
$
|
(269
|
)
|
|
$
|
(44
|
)
|
|
|
|
$
|
(293
|
)
|
GAAP Diluted Net Income (Loss) Per Share (b)
|
|
$
|
0.08
|
|
|
$
|
(1.18
|
)
|
|
$
|
(0.19
|
)
|
|
|
|
$
|
(1.29
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Expenses (1)(3)
|
|
$
|
477
|
|
|
$
|
466
|
|
|
$
|
469
|
|
|
|
|
$
|
1,411
|
|
Non-GAAP Operating Margin (1)(4)
|
|
15
|
%
|
|
11
|
%
|
|
9
|
%
|
|
|
|
12
|
%
|
Non-GAAP Net Income (1)(5)
|
|
$
|
69
|
|
|
$
|
44
|
|
|
$
|
33
|
|
|
|
|
$
|
146
|
|
Non-GAAP Diluted Net Income Per Share (1)(6)(b)
|
|
$
|
0.30
|
|
|
$
|
0.19
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash and Marketable Securities
|
|
$
|
2,271
|
|
|
$
|
2,952
|
|
|
$
|
2,824
|
|
|
|
|
$
|
2,824
|
|
Days Sales Outstanding
|
|
44
|
|
|
59
|
|
|
55
|
|
|
|
|
|
Capital Expenditures
|
|
$
|
13
|
|
|
$
|
17
|
|
|
$
|
12
|
|
|
|
|
$
|
42
|
|
Cash Flow from Operating Activities
|
|
$
|
87
|
|
|
$
|
77
|
|
|
$
|
80
|
|
|
|
|
$
|
244
|
|
GAAP Depreciation, Amortization and Accretion
|
|
$
|
38
|
|
|
$
|
36
|
|
|
$
|
36
|
|
|
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Subscription Revenue Balance
|
|
$
|
930
|
|
|
$
|
1,004
|
|
|
$
|
963
|
|
|
|
|
$
|
963
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography:
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
$
|
244
|
|
|
$
|
236
|
|
|
$
|
236
|
|
|
|
|
$
|
716
|
|
Europe, Middle East and Africa
|
|
$
|
245
|
|
|
$
|
226
|
|
|
$
|
225
|
|
|
|
|
$
|
696
|
|
Asia Pacific
|
|
$
|
157
|
|
|
$
|
148
|
|
|
$
|
139
|
|
|
|
|
$
|
444
|
|
% of Total Rev from Emerging Economies
|
|
14
|
%
|
|
15
|
%
|
|
15
|
%
|
|
|
|
15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Segment:
|
|
|
|
|
|
|
|
|
|
|
Architecture, Engineering and Construction
|
|
$
|
237
|
|
|
$
|
233
|
|
|
$
|
225
|
|
|
|
|
$
|
695
|
|
Manufacturing
|
|
$
|
185
|
|
|
$
|
171
|
|
|
$
|
175
|
|
|
|
|
$
|
531
|
|
Platform Solutions and Emerging Business
|
|
$
|
185
|
|
|
$
|
164
|
|
|
$
|
161
|
|
|
|
|
$
|
510
|
|
Media and Entertainment
|
|
$
|
40
|
|
|
$
|
41
|
|
|
$
|
39
|
|
|
|
|
$
|
120
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Revenue Statistics:
|
|
|
|
|
|
|
|
|
|
|
% of Total Rev from Flagship
|
|
46
|
%
|
|
45
|
%
|
|
45
|
%
|
|
|
|
45
|
%
|
% of Total Rev from Suites
|
|
37
|
%
|
|
37
|
%
|
|
36
|
%
|
|
|
|
37
|
%
|
% of Total Rev from New and Adjacent
|
|
17
|
%
|
|
18
|
%
|
|
19
|
%
|
|
|
|
18
|
%
|
% of Total Rev from AutoCAD and AutoCAD LT
|
|
25
|
%
|
|
24
|
%
|
|
24
|
%
|
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Favorable (Unfavorable) Impact of U.S. Dollar Translation
Relative to Foreign Currencies Compared to Comparable Prior Year
Period:
|
|
|
|
|
|
|
|
|
|
|
FX Impact on Total Billings
|
|
$
|
(31
|
)
|
|
$
|
(50
|
)
|
|
$
|
(36
|
)
|
|
|
|
$
|
(117
|
)
|
FX Impact on Total Net Revenue
|
|
$
|
(22
|
)
|
|
$
|
(25
|
)
|
|
$
|
(28
|
)
|
|
|
|
$
|
(75
|
)
|
FX Impact on Cost of Revenue and Total Operating Expenses
|
|
$
|
22
|
|
|
$
|
25
|
|
|
$
|
24
|
|
|
|
|
$
|
71
|
|
FX Impact on Operating Income
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(4
|
)
|
|
|
|
$
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit by Segment:
|
|
|
|
|
|
|
|
|
|
|
Architecture, Engineering and Construction
|
|
$
|
217
|
|
|
$
|
210
|
|
|
$
|
202
|
|
|
|
|
$
|
629
|
|
Manufacturing
|
|
$
|
158
|
|
|
$
|
151
|
|
|
$
|
155
|
|
|
|
|
$
|
465
|
|
Platform Solutions and Emerging Business
|
|
$
|
163
|
|
|
$
|
138
|
|
|
$
|
136
|
|
|
|
|
$
|
438
|
|
Media and Entertainment
|
|
$
|
33
|
|
|
$
|
32
|
|
|
$
|
31
|
|
|
|
|
$
|
95
|
|
Unallocated amounts
|
|
$
|
(16
|
)
|
|
$
|
(14
|
)
|
|
$
|
(15
|
)
|
|
|
|
$
|
(46
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Statistics:
|
|
|
|
|
|
|
|
|
|
|
GAAP Common Shares Outstanding
|
|
227.6
|
|
|
226.2
|
|
|
225.1
|
|
|
|
|
225.1
|
|
GAAP Fully Diluted Weighted Average Shares Outstanding
|
|
231.7
|
|
|
227.0
|
|
|
225.3
|
|
|
|
|
226.5
|
|
Shares Repurchased
|
|
1.6
|
|
|
2.1
|
|
|
3.2
|
|
|
|
|
6.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions (in millions):
|
|
|
|
|
|
|
|
|
|
|
Total Subscriptions
|
|
2.33
|
|
|
2.39
|
|
|
2.47
|
|
|
|
|
2.47
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Recurring Revenue (ARR):
|
|
|
|
|
|
|
|
|
|
|
Maintenance Model ARR
|
|
$
|
1,141
|
|
|
$
|
1,133
|
|
|
$
|
1,133
|
|
|
|
|
$
|
1,133
|
|
New Model ARR
|
|
$
|
180
|
|
|
$
|
204
|
|
|
$
|
221
|
|
|
|
|
$
|
221
|
|
Total ARR
|
|
$
|
1,321
|
|
|
$
|
1,337
|
|
|
$
|
1,354
|
|
|
|
|
$
|
1,354
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Totals may not agree with the sum of the components due to
rounding.
|
(b) Net Income (Loss) Per Share were computed independently for each
of the periods presented; therefore the sum of the net income (loss)
per share amounts for the quarters may not equal the total for the
year.
|
|
|
|
|
|
|
|
|
|
|
|
(1) To supplement our consolidated financial statements presented
on a GAAP basis, Autodesk provides investors with certain non-GAAP
measures including non-GAAP gross margin, non-GAAP operating
expenses, non-GAAP operating margin, non-GAAP net income, non-GAAP
net income per share and billings. Excluding net billings, these
non-GAAP financial measures are adjusted to exclude certain costs,
expenses, gains and losses, including stock-based compensation
expense, restructuring charges, amortization of purchased
intangibles, gain and loss on strategic investments, and related
income tax expenses. In the case of billings, we reconcile to
revenue by adjusting for the change in deferred revenue from the
beginning to the end of the period less any deferred revenue
balances acquired from business combination(s) during the period
and other discounts. See our reconciliation of GAAP financial
measures to non-GAAP financial measures herein. We believe these
exclusions are appropriate to enhance an overall understanding of
our past financial performance and also our prospects for the
future, as well as to facilitate comparisons with our historical
operating results. These adjustments to our GAAP results are made
with the intent of providing both management and investors a more
complete understanding of Autodesk's underlying operational
results and trends and our marketplace performance. For example,
non-GAAP results are an indication of our baseline performance
before gains, losses or other charges that are considered by
management to be outside our core operating results. In addition,
these non-GAAP financial measures are among the primary indicators
management uses as a basis for our planning and forecasting of
future periods. There are limitations in using non-GAAP financial
measures because the non-GAAP financial measures are not prepared
in accordance with generally accepted accounting principles and
may be different from non-GAAP financial measures used by other
companies. The non-GAAP financial measures are limited in value
because they exclude certain items that may have a material impact
upon our reported financial results. The presentation of this
additional information is not meant to be considered in isolation
or as a substitute for the directly comparable financial measures
prepared in accordance with GAAP in the United States. Investors
should review the reconciliation of the non-GAAP financial
measures to their most directly comparable GAAP financial measures
as provided in the tables accompanying Autodesk's press release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QTR 1
|
|
QTR 2
|
|
QTR 3
|
|
QTR 4
|
|
YTD 2016
|
(2) GAAP Gross Margin
|
|
86
|
%
|
|
85
|
%
|
|
85
|
%
|
|
|
|
85
|
%
|
Stock-based compensation expense
|
|
-
|
%
|
|
-
|
%
|
|
-
|
%
|
|
|
|
1
|
%
|
Amortization of developed technology
|
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
|
|
|
2
|
%
|
Non-GAAP Gross Margin
|
|
88
|
%
|
|
87
|
%
|
|
87
|
%
|
|
|
|
88
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(3) GAAP Operating Expenses
|
|
$
|
533
|
|
|
$
|
512
|
|
|
$
|
524
|
|
|
|
|
$
|
1,569
|
|
Stock-based compensation expense
|
|
(47
|
)
|
|
(38
|
)
|
|
(47
|
)
|
|
|
|
(133
|
)
|
Amortization of purchased intangibles
|
|
(9
|
)
|
|
(8
|
)
|
|
(8
|
)
|
|
|
|
(25
|
)
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
Non-GAAP Operating Expenses
|
|
$
|
477
|
|
|
$
|
466
|
|
|
$
|
469
|
|
|
|
|
$
|
1,411
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) GAAP Operating Margin
|
|
3
|
%
|
|
1
|
%
|
|
(2
|
)%
|
|
|
|
1
|
%
|
Stock-based compensation expense
|
|
8
|
%
|
|
7
|
%
|
|
8
|
%
|
|
|
|
8
|
%
|
Amortization of developed technology
|
|
2
|
%
|
|
2
|
%
|
|
2
|
%
|
|
|
|
2
|
%
|
Amortization of purchased intangibles
|
|
2
|
%
|
|
1
|
%
|
|
1
|
%
|
|
|
|
1
|
%
|
Restructuring charges, net
|
|
-
|
%
|
|
-
|
%
|
|
-
|
%
|
|
|
|
-
|
%
|
Non-GAAP Operating Margin
|
|
15
|
%
|
|
11
|
%
|
|
9
|
%
|
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
(5) GAAP Net Income (Loss)
|
|
$
|
19
|
|
|
$
|
(269
|
)
|
|
$
|
(44
|
)
|
|
|
|
$
|
(293
|
)
|
Stock-based compensation expense
|
|
50
|
|
|
41
|
|
|
50
|
|
|
|
|
141
|
|
Amortization of developed technology
|
|
14
|
|
|
12
|
|
|
12
|
|
|
|
|
37
|
|
Amortization of purchased intangibles
|
|
9
|
|
|
8
|
|
|
8
|
|
|
|
|
25
|
|
Restructuring charges, net
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
(Gain) loss on strategic investments
|
|
(1
|
)
|
|
(2
|
)
|
|
-
|
|
|
|
|
(3
|
)
|
Discrete GAAP tax (provision) benefit items
|
|
(3
|
)
|
|
4
|
|
|
1
|
|
|
|
|
2
|
|
Establishment of valuation allowance on deferred tax assets
|
|
-
|
|
|
231
|
|
|
-
|
|
|
|
|
231
|
|
Income tax effect of non-GAAP adjustments
|
|
(19
|
)
|
|
19
|
|
|
6
|
|
|
|
|
6
|
|
Non-GAAP Net Income
|
|
$
|
69
|
|
|
$
|
44
|
|
|
$
|
33
|
|
|
|
|
$
|
146
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) GAAP Diluted Net Income (Loss) Per Share
|
|
$
|
0.08
|
|
|
$
|
(1.18
|
)
|
|
$
|
(0.19
|
)
|
|
|
|
$
|
(1.29
|
)
|
Stock-based compensation expense
|
|
0.21
|
|
|
0.18
|
|
|
0.22
|
|
|
|
|
0.61
|
|
Amortization of developed technology
|
|
0.06
|
|
|
0.05
|
|
|
0.05
|
|
|
|
|
0.16
|
|
Amortization of purchased intangibles
|
|
0.04
|
|
|
0.04
|
|
|
0.03
|
|
|
|
|
0.11
|
|
(Gain) loss on strategic investments
|
|
-
|
|
|
(0.01
|
)
|
|
-
|
|
|
|
|
(0.01
|
)
|
Discrete GAAP tax (provision) benefit items
|
|
(0.01
|
)
|
|
0.02
|
|
|
-
|
|
|
|
|
0.01
|
|
Establishment of valuation allowance on deferred tax assets
|
|
-
|
|
|
1.01
|
|
|
-
|
|
|
|
|
1.01
|
|
Income tax effect of non-GAAP adjustments
|
|
(0.08
|
)
|
|
0.08
|
|
|
0.03
|
|
|
|
|
0.03
|
|
Non-GAAP Diluted Net Income Per Share
|
|
$
|
0.30
|
|
|
$
|
0.19
|
|
|
$
|
0.14
|
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation for Billings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Q116
|
|
Q216
|
|
Q316
|
|
|
|
|
Year over year change in GAAP net revenue
|
|
9
|
%
|
|
(4
|
)%
|
|
(3
|
)%
|
|
|
|
|
Change in deferred revenue in the current period
|
|
(11
|
)%
|
|
10
|
%
|
|
(8
|
)%
|
|
|
|
|
Change in hedge gain (loss) applicable to billings
|
|
4
|
%
|
|
2
|
%
|
|
-
|
%
|
|
|
|
|
Change in acquisition related deferred revenue and other
|
|
1
|
%
|
|
(1
|
)%
|
|
2
|
%
|
|
|
|
|
Year over year change in billings
|
|
3
|
%
|
|
7
|
%
|
|
(9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation for Subscription Billings
|
|
|
|
|
|
|
|
|
|
|
|
|
Q116
|
|
Q216
|
|
Q316
|
|
|
|
|
Year-over-year change in GAAP subscription revenue
|
|
16
|
%
|
|
11
|
%
|
|
7
|
%
|
|
|
|
|
Change in deferred subscription in the current period
|
|
(20
|
)%
|
|
31
|
%
|
|
(14
|
)%
|
|
|
|
|
Change in hedge gain (loss) applicable to subscription billings
|
|
5
|
%
|
|
4
|
%
|
|
1
|
%
|
|
|
|
|
Change in acquisition related deferred subscription revenue and other
|
|
2
|
%
|
|
6
|
%
|
|
-
|
%
|
|
|
|
|
Year-over-year change in subscription billings
|
|
3
|
%
|
|
52
|
%
|
|
(6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Totals may not agree with the sum of the components due to
rounding.
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151119006644/en/
[ Back To TMCnet.com's Homepage ]
|