Solid ARR and Cash Flow in Fourth Fiscal
Quarter and Full Year
BOSTON, Nov. 1, 2023
/PRNewswire/ -- PTC (NASDAQ: PTC) today reported financial
results for its fourth fiscal quarter and full year ended
September 30, 2023.
"In our fourth fiscal quarter, we again delivered solid ARR and
cash flow results. We reported ARR growth of 26%, organic ARR
growth of 15%, and organic constant currency ARR growth of 13%. Our
ServiceMax® business contributed an additional 11 points
of ARR growth, taking constant currency ARR growth to 23%. Our
operating cash flow was $50 million
in Q4, up 29% year over year, and $611
million in FY'23, up 40%. Our free cash flow was
$44 million in Q4, up 52% year over
year, and $587 million in FY'23, up
41%," said James Heppelmann, CEO,
PTC.
"Our differentiated product portfolio and our industry-leading
SaaS capabilities align well to the manufacturing industry's push
for digital transformation. On a constant currency basis, Creo and
Windchill ARR continued to grow at a double-digit pace, growing 10%
and 16% respectively; ServiceMax ended fiscal 2023 at the
$170 million of ARR we guided to
previously; and our Codebeamer ARR has more than doubled since we
acquired the business six quarters ago. Our strong market position
and solid execution, coupled with our subscription model, position
PTC to continue delivering durable and consistent ARR and cash flow
growth," concluded Heppelmann.
Fourth Quarter and Full Year 2023 Highlights
Key operating and financial highlights are set forth below. The
definitions of our operating and non-GAAP financial measures and
reconciliations of non-GAAP financial measures to comparable GAAP
measures are included below and in the reconciliation tables at the
end of this press release.
$ in
millions
|
Q4'23
|
Q4'22
|
YoY
Change
|
|
Q4'23
Guidance
|
ARR as
reported
|
$1,979
|
$1,572
|
26 %
|
|
|
Constant currency ARR
(FY'23 Plan FX rates)
|
$1,941
|
$1,572
|
23 %
|
|
$1,935 -
$1,950
|
Organic ARR as
reported
|
$1,807
|
$1,572
|
15 %
|
|
|
Constant currency
organic ARR
|
$1,770
|
$1,572
|
13 %
|
|
|
Operating cash
flow
|
$50
|
$38
|
29 %
|
|
~$44
|
Free cash
flow
|
$44
|
$29
|
52 %
|
|
~$42
|
Revenue1
|
$547
|
$508
|
8 %
|
|
$540 - $570
|
Operating
margin1
|
22 %
|
29 %
|
-660
bps
|
|
|
Non-GAAP operating
margin1
|
37 %
|
40 %
|
-350 bps
|
|
|
Earnings per
share1
|
$0.382
|
$0.902
|
(58 %)
|
|
$0.47 -
$0.77
|
Non-GAAP earnings per
share1
|
$1.202
|
$1.272
|
(5 %)
|
|
$0.95 -
$1.25
|
Total cash and cash
equivalents
|
$288
|
$272
|
6 %
|
|
|
Gross debt
|
$2,3223
|
$1,359
|
71 %
|
|
|
|
1 In
Q4'23, revenue growth was 6% year over year on a constant currency
basis. Revenue and, as a result, operating margin,
operating profit, and earnings per share are impacted by revenue
recognition under ASC 606.
|
2 In Q4'23,
both EPS and non-GAAP EPS were impacted by increased interest
expense. Q4'23 EPS included an impact of
$0.18 related to a non-cash tax charge.
|
3 Q4'23
gross debt includes a deferred acquisition payment related to
ServiceMax of $620 million, which was paid in October
2023.
|
$ in
millions
|
FY'23
|
FY'22
|
YoY
Change
|
|
FY'23
Guidance
|
Operating cash
flow
|
$611
|
$435
|
40 %
|
|
~$605
|
Free cash
flow
|
$587
|
$416
|
41 %
|
|
~$585
|
Revenue1
|
$2,097
|
$1,933
|
8 %
|
|
$2,090 -
$2,120
|
Operating
margin1
|
22 %
|
23 %
|
-130
bps
|
|
|
Non-GAAP operating
margin1
|
36 %
|
38 %
|
-170 bps
|
|
|
Earnings per
share1
|
$2.062
|
$2.65
|
(22 %)
|
|
$2.14 -
$2.45
|
Non-GAAP earnings per
share1
|
$4.342
|
$4.58
|
(5 %)
|
|
$4.07 -
$4.38
|
|
1 In
FY'23, revenue growth was 12% year over year on a constant currency
basis. Revenue and, as a result, operating margin,
operating profit, and earnings per share are impacted by revenue
recognition under ASC 606.
|
2 In FY'23,
both EPS and non-GAAP EPS were impacted by increased interest
expense. FY'23 EPS included an impact of
$0.18 related to a non-cash tax charge.
|
|
Fiscal 2024 Guidance and Mid-Term Targets
"Despite a challenging backdrop, our financial results in FY'23
were solid, driven by the resilience of our business model,
consistent execution, operational discipline, and the actions we
have taken to align our investments with our growth opportunities.
Our Q4'23 ARR was slightly below the mid-point of our guidance
range, as we had lower in-year starts and ended the year with more
deferred ARR than we had modeled. At the start of FY'24, deferred
ARR with contractually committed start dates over the next 12
months was approximately $20 million
higher than at the start of FY'23. Given that, we are raising the
low end of our previously communicated ARR growth range and
establishing a FY'24 ARR guidance range of 11% to 14%. We continue
to expect approximately $725 million
of free cash flow in FY'24," said Kristian
Talvitie, CFO, PTC.
Neil Barua, CEO-elect, added, "We
continue to target mid-teens growth over the medium term. While the
macroeconomic environment could impact any given period, we believe
our differentiated product portfolio and market position put us in
a good position to drive sustainable top line growth. Given the
stability of our subscription license model, we expect non-GAAP
operating expense growth at roughly 50% of ARR growth over the
medium term, as we continue to invest in our product portfolio. In
terms of free cash flow, we are providing targets through FY'26
that represent a three-year CAGR of approximately 20%."
$ in
millions
|
FY'23
Actual
|
FY'24
Guidance
|
FY'24 YoY Growth
Guidance
|
Q1'24
Guidance
|
|
|
Constant currency ARR
(FY'24 Plan FX rates)
|
$1,979
|
$2,190 -
$2,250
|
11% - 14%
|
$1,995 -
$2,010
|
|
Operating cash
flow
|
$611
|
~$745
|
~22%
|
~$1852
|
|
Free cash
flow1
|
$587
|
~$725
|
~23%
|
~$1802
|
|
Revenue
|
$2,097
|
$2,270 -
$2,360
|
8% - 13%
|
$520 - $550
|
|
Earnings per
share
|
$2.06
|
$2.42 -
$3.32
|
18% - 61%
|
$0.26 -
$0.49
|
|
Non-GAAP earnings per
share1
|
$4.34
|
$4.50 -
$5.20
|
4% - 20%
|
$0.80 -
$1.00
|
|
|
|
1 Refer
to the non-GAAP reconciliation table on page 13.
|
|
2 Includes the $30 million imputed
interest payment related to the ServiceMax deferred
acquisition payment.
|
|
$ in
millions
|
FY'25
Targets
|
FY'26
Targets
|
|
|
ARR at constant
currency
|
Mid-teens %
growth
|
Mid-teens %
growth
|
|
Operating cash
flow
|
$850 - $900
|
~$1,025
|
|
Free cash
flow1
|
$825 - $875
|
~$1,000
|
|
|
|
1 Assumes capital expenditures of
approximately $25 million.
|
|
|
|
Reconciliation of EPS Guidance to Non-GAAP EPS
Guidance
|
FY'24
Guidance
|
Q1'24
Guidance
|
|
|
Earnings per
share
|
$2.42 -
$3.321
|
$0.26 -
$0.492
|
|
Stock-based
compensation expense
|
$1.66 -
$1.91
|
$0.46 -
$0.50
|
|
Intangible asset
amortization expense
|
~$0.68
|
~$0.17
|
|
Acquisition and
transaction-related expense
|
~$0.01
|
~$0.01
|
|
Income tax adjustments
related to the reconciling items
|
($0.52) –
($0.47)
|
($0.14) –
($0.13)
|
|
Non-GAAP Earnings per
share
|
$4.50 -
$5.201
|
$0.80 -
$1.002
|
|
|
|
1 Our
FY'24 EPS and non-GAAP EPS guidance are both inclusive of an
expected $121 million in interest expense ($96
million, net
of tax) or $1.00 per share ($0.80 per share, net of tax). This
compares to interest expense in FY'23 of $129 million ($96 million,
net
of tax) or $1.08 per share ($0.80 per share, net of tax) with the
expected decrease in FY'24 primarily due to expected debt
paydown during FY'24.
|
|
2 Our
Q1'24 EPS and non-GAAP EPS guidance are both inclusive of an
expected $36 million in interest expense ($29 million, net
of tax) or $0.30 per share ($0.24 per share, net of tax). This
compares to interest expense in Q1'23 of $16 million ($14 million,
net
of tax) or $0.14 per share ($0.12 per share, net of tax) with the
expected increase in Q1'24 primarily due to an increase in
debt.
|
|
|
|
FY'24 financial guidance and mid-term targets include the
following assumptions:
- We provide ARR guidance on a constant currency basis, using our
FY'24 Plan foreign exchange rates (rates as of September 30, 2023) for all periods.
- We expect churn to remain low.
- For cash flow, due to invoicing seasonality, and consistent
with the past 3 years, we expect the majority of our collections to
occur in the first half of our fiscal year and for fiscal Q4 to be
our lowest cash flow generation quarter.
- Compared to FY'23, at the midpoint of FY'24 ARR guidance, FY'24
GAAP operating expenses are expected to increase approximately 3%
to 4%, and FY'24 non-GAAP operating expenses are expected to
increase approximately 6% to 7%, primarily due to investments to
drive future growth and the acquisition of ServiceMax.
- FY'24 GAAP P&L results are expected to include the items
below, totaling approximately $283
million to $313 million, as
well as their related tax effects:
- approximately $200 million to
$230 million of stock-based
compensation expense,
- approximately $82 million of
intangible asset amortization expense, and
- approximately $1 million of
acquisition and transaction-related expense.
- Our FY'24 GAAP and non-GAAP tax rates are expected to be
approximately 20%.
- Cash taxes are expected to increase approximately $15 million in FY'24, and approximately
$60 million in both FY'25 and
FY'26.
- Capital expenditures are expected to be approximately
$20 million in FY'24, and
approximately $25 million in FY'25
and FY'26.
- Interest payments are expected to be approximately $135 million in FY'24.
- Our long-term goal, assuming our Debt/EBITDA ratio is below 3x,
is to return approximately 50% of our free cash flow to
shareholders via share repurchases, while also taking into
consideration the interest rate environment and strategic
opportunities.
- We expect to prioritize paying down our debt in FY'24.
- We expect gross debt of approximately $1.7 billion at the end of FY'24.
- We expect our fully diluted share count to increase by
approximately 1 million in FY'24.
PTC's Fiscal Fourth Quarter and Full Year Results Conference
Call
The Company will host a conference call to discuss results at
5:00 pm ET on Wednesday, November 1,
2023. To participate in the live conference call,
dial (888) 330-2508 or (240) 789-2735 and provide the passcode
7328695, or log in to the webcast, available on PTC's Investor
Relations website. A replay will also be available.
Important Information About Our Operating and Non-GAAP
Financial Measures
Non-GAAP Financial Measures
PTC provides supplemental non-GAAP financial measures to its
financial results. We use these non-GAAP financial measures, and we
believe that they assist our investors, to make period-to-period
comparisons of our operating performance because they provide a
view of our operating results without items that are not, in our
view, indicative of our operating results. These non-GAAP financial
measures should not be construed as an alternative to GAAP results
as the items excluded from the non-GAAP financial measures often
have a material impact on our operating results, certain of those
items are recurring, and others often recur. Management uses, and
investors should consider, our non-GAAP financial measures only in
conjunction with our GAAP results.
Non-GAAP operating expense, non-GAAP operating margin, non-GAAP
gross profit, non-GAAP gross margin, non-GAAP net income and
non-GAAP EPS exclude the effect of the following items: stock-based
compensation; amortization of acquired intangible assets;
acquisition and transaction-related charges included in general and
administrative expenses; restructuring and other charges, net;
certain non-operating charges and credits; and income tax
adjustments. Additional information about the items we exclude from
our non-GAAP financial measures and the reasons we exclude them can
be found in "Non-GAAP Financial Measures" in our Annual Report on
Form 10-K for the fiscal year ended September 30, 2022.
Free Cash Flow: PTC provides information on free
cash flow to enable investors to assess our ability to generate
cash without incurring additional external financings and to
evaluate our performance against our announced long-term goals and
intent to return approximately 50% of our free cash flow to
shareholders via stock repurchases. Free cash flow is cash provided
by (used in) operations net of capital expenditures. Free cash flow
is not a measure of cash available for discretionary
expenditures.
Constant Currency (CC): We present CC information to
provide a framework for assessing how our underlying business
performed excluding the effects of foreign currency rate
fluctuations. To present CC information, FY'23 and comparative
prior period results for entities reporting in currencies other
than United States dollars are
converted into United States
dollars using the foreign exchange rate as of September 30, 2022, rather than the actual
exchange rates in effect during that period. All discussion of
FY'24 and comparative prior period ARR results (including FY'23
baseline amounts) are reflected using the foreign exchange rates as
of September 30, 2023.
Operating Measures
ARR: ARR (Annual Run Rate) represents the annualized
value of our portfolio of active subscription software, cloud,
SaaS, and support contracts as of the end of the reporting period.
We calculate ARR as follows:
- We consider a contract to be active when the product or service
contractual term commences (the "start date") until the right to
use the product or service ends (the "expiration date"). Even if
the contract with the customer is executed before the start date,
the contract will not count toward ARR until the customer right to
receive the benefit of the products or services has commenced.
- For contracts that include annual values that increase over
time as there are additional deliverables in subsequent periods,
which we refer to as ramp contracts, we include in ARR only the
annualized value of components of the contract that are considered
active as of the date of the ARR calculation. We do not include the
future committed increases in the contract value as of the date of
the ARR calculation.
- As ARR includes only contracts that are active at the end of
the reporting period, ARR does not reflect assumptions or estimates
regarding future customer renewals or non-renewals.
- Active contracts are annualized by dividing the total active
contract value by the contract duration in days (expiration date
minus start date), then multiplying that by 365 days (or 366 days
for leap years).
We believe ARR is a valuable operating measure to assess
the health of a subscription business because it is aligned with
the amount that we invoice the customer on an annual basis. We
invoice customers annually for the current year of the contract. A
customer with a one-year contract will typically be invoiced for
the total value of the contract at the beginning of the contractual
term, while a customer with a multi-year contract will be invoiced
for each annual period at the beginning of each year of the
contract.
ARR increases by the annualized value of active contracts that
commence in a reporting period and decreases by the annualized
value of contracts that expire in the reporting period.
As ARR is not annualized recurring revenue, it is not calculated
based on recognized or unearned revenue and is not affected by
variability in the timing of revenue under ASC 606, particularly
for on-premises license subscriptions where a substantial portion
of the total value of the contract is recognized at a point in time
upon the later of when the software is made available, or the
subscription term commences.
ARR should be viewed independently of recognized and unearned
revenue and is not intended to be combined with, or to replace,
either of those items. Investors should consider our ARR operating
measure only in conjunction with our GAAP financial results.
Organic Constant Currency ARR: We provide an organic
constant currency ARR measure to help investors understand and
assess the performance of our business without the distorting
effects of ARR from acquisitions in the comparative period and
foreign exchange rate fluctuations.
Deferred ARR: Deferred ARR is ARR attributable to our
portfolio of subscription software, cloud, SaaS and support
contracts that are not active as of the end of the reporting period
but are contractually committed to commence in a future period.
Because ARR is independent of recognized and unearned revenue,
deferred ARR should not be viewed as a measurement of revenue which
will be recognized in future periods.
Churn: We provide a churn measure to enable investors to
understand and assess our customer contract retention. Churn
represents the difference between the ARR amount for all
subscription software, cloud, SaaS and support contracts ended
within a reporting period and the ARR for renewal contracts started
within a reporting period as of the end of the reporting
period.
Forward-Looking Statements
Statements in this press release that are not historic facts,
including statements about our future financial and growth
expectations, guidance, and targets, and potential stock
repurchases, are forward-looking statements that involve risks and
uncertainties that could cause actual results to differ materially
from those projected. These risks include: the macroeconomic and/or
global manufacturing climates may not improve or may deteriorate
due to, among other factors, increasing interest rates and
inflation, tightening of credit standards and availability,
volatile foreign exchange rates, supply chain disruptions, the
effects of the Russia/Ukraine conflict, including the effect on
energy supplies to Europe, the
effects of Mideast tensions and actions, and growing tensions with
China, any of which could cause
customers to delay or reduce purchases of new software, reduce the
number of subscriptions they carry, or delay payments to us, which
would adversely affect ARR and/or our financial results, including
cash flow; our businesses, including our ServiceMax and SaaS
businesses, may not expand and/or generate the ARR and/or cash flow
we expect if customers are slower to adopt those technologies than
we expect or if they adopt competing technologies; our strategic
initiatives and investments, including our accelerated investments
in our transition to SaaS and the acquisition of ServiceMax, may
not deliver the results when or as we expect; we may be unable to
generate sufficient operating cash flow to return 50% of free cash
flow to shareholders via share repurchases, and other uses of cash
or our credit facility limits could preclude such repurchases; and
foreign exchange rates may differ materially from those we expect.
In addition, our assumptions concerning our future GAAP and
non-GAAP effective income tax rates are based on estimates and
other factors that could change, including the geographic mix of
our revenue, expenses, and profits. Other risks and uncertainties
that could cause actual results to differ materially from those
projected are detailed from time to time in reports we file with
the Securities and Exchange Commission, including our most recent
Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.
About PTC (NASDAQ: PTC)
PTC (NASDAQ: PTC) is a global software company that enables
industrial and manufacturing companies to digitally transform how
they engineer, manufacture, and service the physical products that
the world relies on. Headquartered in Boston, Massachusetts, PTC employs over 7,000
people and supports more than 25,000 customers globally. For more
information, please visit www.ptc.com.
PTC.com @PTC Blogs
PTC Investor Relations Contact
Matt Shimao
SVP, Investor Relations
mshimao@ptc.com
investor@ptc.com
PTC
Inc.
|
|
UNAUDITED
CONSOLIDATED STATEMENTS OF INCOME
|
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Recurring
revenue
|
$
|
500,256
|
|
|
$
|
463,156
|
|
|
$
|
1,907,918
|
|
|
$
|
1,736,188
|
|
Perpetual
license
|
|
8,223
|
|
|
|
7,854
|
|
|
|
38,640
|
|
|
|
34,065
|
|
Professional
services
|
|
38,141
|
|
|
|
36,915
|
|
|
|
150,495
|
|
|
|
163,094
|
|
Total
revenue(1)
|
|
546,620
|
|
|
|
507,925
|
|
|
|
2,097,053
|
|
|
|
1,933,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
(2)
|
|
115,856
|
|
|
|
95,530
|
|
|
|
441,006
|
|
|
|
385,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
430,764
|
|
|
|
412,395
|
|
|
|
1,656,047
|
|
|
|
1,547,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
(2)
|
|
137,452
|
|
|
|
119,038
|
|
|
|
530,125
|
|
|
|
485,247
|
|
Research and
development (2)
|
|
102,025
|
|
|
|
88,183
|
|
|
|
394,370
|
|
|
|
338,822
|
|
General and
administrative (2)
|
|
59,567
|
|
|
|
50,705
|
|
|
|
233,516
|
|
|
|
204,732
|
|
Amortization of
acquired intangible assets
|
|
10,670
|
|
|
|
9,105
|
|
|
|
40,022
|
|
|
|
34,970
|
|
Restructuring and
other charges (credits), net
|
|
(84)
|
|
|
|
(653)
|
|
|
|
(460)
|
|
|
|
36,234
|
|
Total operating
expenses
|
|
309,630
|
|
|
|
266,378
|
|
|
|
1,197,573
|
|
|
|
1,100,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
121,134
|
|
|
|
146,017
|
|
|
|
458,474
|
|
|
|
447,362
|
|
Other income
(expense), net
|
|
(32,587)
|
|
|
|
(8,639)
|
|
|
|
(125,908)
|
|
|
|
(50,264)
|
|
Income before income
taxes
|
|
88,547
|
|
|
|
137,378
|
|
|
|
332,566
|
|
|
|
397,098
|
|
Provision for income
taxes
|
|
42,944
|
|
|
|
30,541
|
|
|
|
87,026
|
|
|
|
84,017
|
|
Net income
|
$
|
45,603
|
|
|
$
|
106,837
|
|
|
$
|
245,540
|
|
|
$
|
313,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.38
|
|
|
$
|
0.91
|
|
|
$
|
2.07
|
|
|
$
|
2.67
|
|
Weighted average
shares outstanding
|
|
118,803
|
|
|
|
117,431
|
|
|
|
118,341
|
|
|
|
117,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.38
|
|
|
$
|
0.90
|
|
|
$
|
2.06
|
|
|
$
|
2.65
|
|
Weighted average
shares outstanding
|
|
120,112
|
|
|
|
118,634
|
|
|
|
119,334
|
|
|
|
118,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) See supplemental
financial data for revenue by license, support and cloud services,
and professional services
|
|
(2) See supplemental
financial data for additional information about stock-based
compensation.
|
|
PTC
Inc.
|
|
SUPPLEMENTAL
FINANCIAL DATA FOR REVENUE AND STOCK-BASED
COMPENSATION
|
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by license,
support and services is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
License revenue
(1)
|
$
|
184,391
|
|
|
$
|
220,034
|
|
|
$
|
747,022
|
|
|
$
|
782,680
|
|
Support and cloud
services revenue
|
|
324,088
|
|
|
|
250,976
|
|
|
|
1,199,536
|
|
|
|
987,573
|
|
Professional services
revenue
|
|
38,141
|
|
|
|
36,915
|
|
|
|
150,495
|
|
|
|
163,094
|
|
Total
revenue
|
$
|
546,620
|
|
|
$
|
507,925
|
|
|
$
|
2,097,053
|
|
|
$
|
1,933,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) License revenue
includes the portion of subscription revenue allocated to
license.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The amounts in the
income statement include stock-based compensation as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Cost of
revenue
|
$
|
5,206
|
|
|
$
|
4,110
|
|
|
$
|
20,874
|
|
|
$
|
22,775
|
|
Sales and
marketing
|
|
16,840
|
|
|
|
10,911
|
|
|
|
56,394
|
|
|
|
49,467
|
|
Research and
development
|
|
17,092
|
|
|
|
11,262
|
|
|
|
58,931
|
|
|
|
41,944
|
|
General and
administrative
|
|
19,753
|
|
|
|
15,297
|
|
|
|
70,260
|
|
|
|
60,677
|
|
Total stock-based
compensation
|
$
|
58,891
|
|
|
$
|
41,580
|
|
|
$
|
206,459
|
|
|
$
|
174,863
|
|
PTC
Inc.
|
|
NON-GAAP FINANCIAL
MEASURES AND RECONCILIATIONS (UNAUDITED)
|
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross
margin
|
$
|
430,764
|
|
|
$
|
412,395
|
|
|
$
|
1,656,047
|
|
|
$
|
1,547,367
|
|
Stock-based
compensation
|
|
5,206
|
|
|
|
4,110
|
|
|
|
20,874
|
|
|
|
22,775
|
|
Amortization of
acquired intangible assets included in cost of
revenue
|
|
9,877
|
|
|
|
6,568
|
|
|
|
35,694
|
|
|
|
25,578
|
|
Non-GAAP gross
margin
|
$
|
445,847
|
|
|
$
|
423,073
|
|
|
$
|
1,712,615
|
|
|
$
|
1,595,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
$
|
121,134
|
|
|
$
|
146,017
|
|
|
$
|
458,474
|
|
|
$
|
447,362
|
|
Stock-based
compensation
|
|
58,891
|
|
|
|
41,580
|
|
|
|
206,459
|
|
|
|
174,863
|
|
Amortization of
acquired intangible assets
|
|
20,547
|
|
|
|
15,673
|
|
|
|
75,716
|
|
|
|
60,548
|
|
Acquisition and
transaction-related charges
|
|
222
|
|
|
|
1,877
|
|
|
|
18,706
|
|
|
|
13,185
|
|
Restructuring and other
charges (credits), net
|
|
(84)
|
|
|
|
(653)
|
|
|
|
(460)
|
|
|
|
36,234
|
|
Non-GAAP operating
income (1)
|
$
|
200,710
|
|
|
$
|
204,494
|
|
|
$
|
758,895
|
|
|
$
|
732,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
|
45,603
|
|
|
$
|
106,837
|
|
|
$
|
245,540
|
|
|
$
|
313,081
|
|
Stock-based
compensation
|
|
58,891
|
|
|
|
41,580
|
|
|
|
206,459
|
|
|
|
174,863
|
|
Amortization of
acquired intangible assets
|
|
20,547
|
|
|
|
15,673
|
|
|
|
75,716
|
|
|
|
60,548
|
|
Acquisition and
transaction-related charges
|
|
222
|
|
|
|
1,877
|
|
|
|
18,706
|
|
|
|
13,185
|
|
Restructuring and other
charges (credits), net
|
|
(84)
|
|
|
|
(653)
|
|
|
|
(460)
|
|
|
|
36,234
|
|
Non-operating charges
(credits), net (2)
|
|
-
|
|
|
|
(3,408)
|
|
|
|
5,147
|
|
|
|
(1,362)
|
|
Income tax adjustments
(3)
|
|
19,017
|
|
|
|
(11,448)
|
|
|
|
(33,489)
|
|
|
|
(55,065)
|
|
Non-GAAP net
income
|
$
|
144,196
|
|
|
$
|
150,458
|
|
|
$
|
517,619
|
|
|
$
|
541,484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings
per share
|
$
|
0.38
|
|
|
$
|
0.90
|
|
|
$
|
2.06
|
|
|
$
|
2.65
|
|
Stock-based
compensation
|
|
0.49
|
|
|
|
0.35
|
|
|
|
1.73
|
|
|
|
1.48
|
|
Amortization of
acquired intangibles
|
|
0.17
|
|
|
|
0.13
|
|
|
|
0.63
|
|
|
|
0.51
|
|
Acquisition and
transaction-related charges
|
|
0.00
|
|
|
|
0.02
|
|
|
|
0.16
|
|
|
|
0.11
|
|
Restructuring and other
charges (credits), net
|
|
(0.00)
|
|
|
|
(0.01)
|
|
|
|
(0.00)
|
|
|
|
0.31
|
|
Non-operating charges
(credits), net (2)
|
|
-
|
|
|
|
(0.03)
|
|
|
|
0.04
|
|
|
|
(0.01)
|
|
Income tax adjustments
(3)
|
|
0.16
|
|
|
|
(0.10)
|
|
|
|
(0.28)
|
|
|
|
(0.47)
|
|
Non-GAAP diluted
earnings per share
|
$
|
1.20
|
|
|
$
|
1.27
|
|
|
$
|
4.34
|
|
|
$
|
4.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) In FY23, we
recognized $4.2 million of financing charges for a debt commitment
agreement associated with our acquisition
of ServiceMax. Net credits for FY22 include a $29.8 million gain on
the sale of a portion of our PLM services business, a $3.4
million gain on the sale of an asset, and a $3.0 million gain on
the sale of an investment, offset by a $34.8 million charge
from
the reduction in value of an equity investment in a publicly-traded
company.
|
|
(3) 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.
In FY23, non-GAAP expense excludes $21.8 million related
to a non-cash tax
charge.
|
|
PTC
Inc.
|
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
288,103
|
|
|
$
|
272,182
|
|
Accounts receivable,
net
|
|
811,398
|
|
|
|
636,556
|
|
Property and equipment,
net
|
|
88,391
|
|
|
|
98,101
|
|
Goodwill and acquired
intangible assets, net
|
|
4,299,761
|
|
|
|
2,736,372
|
|
Lease assets,
net
|
|
143,028
|
|
|
|
137,780
|
|
Other assets
|
|
658,161
|
|
|
|
806,277
|
|
|
|
|
|
|
|
Total assets
|
$
|
6,288,842
|
|
|
$
|
4,687,268
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
revenue
|
$
|
681,550
|
|
|
$
|
520,333
|
|
Debt, net of deferred
issuance costs
|
|
1,695,785
|
|
|
|
1,350,628
|
|
Deferred acquisition
payments (1)
|
|
620,040
|
|
|
|
-
|
|
Lease
obligations
|
|
193,192
|
|
|
|
189,575
|
|
Other
liabilities
|
|
420,985
|
|
|
|
330,698
|
|
Stockholders'
equity
|
|
2,677,290
|
|
|
|
2,296,034
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
6,288,842
|
|
|
$
|
4,687,268
|
|
|
|
|
|
|
|
(1) Deferred
acquisition payments represent the fair value of the $650 million
payment to be made in Q1'24 associated with
the ServiceMax, Inc. acquisition.
|
|
PTC
Inc.
|
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
45,603
|
|
|
$
|
106,837
|
|
|
$
|
245,540
|
|
|
$
|
313,081
|
|
Stock-based
compensation
|
|
58,891
|
|
|
|
41,580
|
|
|
|
206,459
|
|
|
|
174,863
|
|
Depreciation and
amortization
|
|
27,817
|
|
|
|
22,238
|
|
|
|
104,760
|
|
|
|
87,694
|
|
Amortization of
right-of-use lease assets
|
|
7,697
|
|
|
|
8,198
|
|
|
|
32,402
|
|
|
|
34,346
|
|
Loss (gain) on
investment
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31,854
|
|
Gain on divestiture of
business
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(29,808)
|
|
Operating lease
liability
|
|
(569)
|
|
|
|
(3,066)
|
|
|
|
(1,929)
|
|
|
|
(13,610)
|
|
Accounts
receivable
|
|
(198,128)
|
|
|
|
(190,235)
|
|
|
|
(98,607)
|
|
|
|
(165,006)
|
|
Accounts payable and
accruals
|
|
12,395
|
|
|
|
17,080
|
|
|
|
23,763
|
|
|
|
312
|
|
Deferred
revenue
|
|
37,876
|
|
|
|
39,549
|
|
|
|
56,572
|
|
|
|
57,586
|
|
Income
taxes
|
|
31,225
|
|
|
|
21,510
|
|
|
|
21,315
|
|
|
|
27,634
|
|
Other
|
|
26,962
|
|
|
|
(25,192)
|
|
|
|
20,586
|
|
|
|
(83,620)
|
|
Net cash provided by
operating activities
|
|
49,769
|
|
|
|
38,499
|
|
|
|
610,861
|
|
|
|
435,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
(5,779)
|
|
|
|
(9,517)
|
|
|
|
(23,814)
|
|
|
|
(19,496)
|
|
Acquisition of
businesses, net of cash acquired (1)
|
|
-
|
|
|
|
(7,969)
|
|
|
|
(828,271)
|
|
|
|
(282,943)
|
|
Purchase of intangible
assets
|
|
(800)
|
|
|
|
(998)
|
|
|
|
(800)
|
|
|
|
(6,451)
|
|
Borrowings (payments)
on debt, net(2)
|
|
(43,000)
|
|
|
|
(75,000)
|
|
|
|
343,000
|
|
|
|
(91,000)
|
|
Repurchases of common
stock
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(125,000)
|
|
Net proceeds associated
with issuance of common stock
|
|
11,060
|
|
|
|
10,350
|
|
|
|
21,652
|
|
|
|
21,207
|
|
Payments of withholding
taxes in connection with vesting of stock-based
awards
|
|
(6,959)
|
|
|
|
(6,135)
|
|
|
|
(82,448)
|
|
|
|
(68,991)
|
|
Net proceeds from sale
(purchases) of investments (3)
|
|
-
|
|
|
|
-
|
|
|
|
(5,474)
|
|
|
|
46,906
|
|
Credit facility
origination costs
|
|
-
|
|
|
|
-
|
|
|
|
(13,355)
|
|
|
|
-
|
|
Divestiture of
business, net(4)
|
|
-
|
|
|
|
-
|
|
|
|
(154)
|
|
|
|
32,518
|
|
Other financing &
investing activities
|
|
6,283
|
|
|
|
10,164
|
|
|
|
(8,138)
|
|
|
|
27,968
|
|
Foreign exchange impact
on cash
|
|
(3,984)
|
|
|
|
(9,548)
|
|
|
|
2,851
|
|
|
|
(24,203)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
|
6,590
|
|
|
|
(50,154)
|
|
|
|
15,910
|
|
|
|
(54,159)
|
|
Cash, cash equivalents,
and restricted cash, beginning of period
|
|
282,208
|
|
|
|
323,042
|
|
|
|
272,888
|
|
|
|
327,047
|
|
Cash, cash equivalents,
and restricted cash, end of period
|
$
|
288,798
|
|
|
$
|
272,888
|
|
|
$
|
288,798
|
|
|
$
|
272,888
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow
information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest
|
$
|
37,855
|
|
|
$
|
22,618
|
|
|
$
|
89,801
|
|
|
$
|
48,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In FY'23, we
acquired ServiceMax Inc. for $1,448 million, net of cash
acquired. We paid $828 million in FY'23 with the
remaining $650 million to be paid in Q1'24. Of the $650
million to be paid, $620 million will be a financing outflow and
$30
million of imputed interest will be an operating cash outflow. In
FY'22, we acquired Intland for approximately $278 million, net
of
cash acquired.
|
|
(2) In FY'23, net
borrowings were related to a credit facility established to fund
the ServiceMax acquisition.
|
|
(3) In FY'22, we sold
an equity investment in a publicly-traded company for $43
million.
|
|
(4) In FY'22, we sold a
portion of our PLM services business.
|
|
PTC
Inc.
|
|
NON-GAAP FINANCIAL
MEASURES AND RECONCILIATIONS (UNAUDITED)
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Cash provided by
operating activities(1)
|
$
|
49,769
|
|
|
$
|
38,499
|
|
|
$
|
610,861
|
|
|
$
|
435,326
|
|
Capital
expenditures
|
|
(5,779)
|
|
|
|
(9,517)
|
|
|
|
(23,814)
|
|
|
|
(19,496)
|
|
Free cash
flow(1)
|
$
|
43,990
|
|
|
$
|
28,982
|
|
|
$
|
587,047
|
|
|
$
|
415,830
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In the three and
twelve months ended September 30, 2023, we made $10.3 million and
$19.6 million of acquisition and
transaction-related payments, respectively, and $0.1 million and
$1.5 million of restructuring payments, respectively. In
the
three and twelve months ended September 30, 2022, we made $1.7
million and $11.8 million acquisition and transaction-
related payments, respectively, and $2.3 million and $40.8 million
of restructuring payments, respectively. These payments
are
included within cash provided by operating activities and free cash
flow.
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ptc-announces-fourth-fiscal-quarter-and-full-year-2023-results-301974768.html
SOURCE PTC Inc.