Solid ARR and Cash Flow in Fourth Fiscal
Quarter and Full Fiscal Year
BOSTON, Nov. 6, 2024
/PRNewswire/ -- PTC (NASDAQ: PTC) today reported financial
results for its fourth fiscal quarter and full fiscal year ended
September 30, 2024.
"In fiscal year 2024, we again delivered solid ARR and cash
flow, with year-over-year ARR growth in the low double-digits and
cash flow growth above 20%. We have a differentiated strategy that
leverages our unique portfolio to help product companies accelerate
their time to market and manage increasing complexity. It's an
exciting time because our products are at the epicenter of driving
business transformation at our customers," said Neil Barua, President and CEO, PTC.
"We continue to focus on increasing customer value while
enhancing shareholder returns," Barua continued. "Today we
announced a new $2 billion share
repurchase authorization through the end of fiscal 2027. We are
also strengthening our ability to scale our business by realigning
our go-to-market organization to better serve our customers,"
concluded Barua.
Fourth Fiscal Quarter and Full Fiscal Year 2024
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
|
Q4'24
|
Q4'23
|
YoY
Change
|
|
Q4'24
Guidance
|
ARR as
reported
|
$2,255
|
$1,979
|
14 %
|
|
|
Constant currency ARR
(FY'24 Plan FX rates1)
|
$2,207
|
$1,979
|
12 %
|
|
$2,200 to
$2,220
|
Operating cash
flow
|
$98
|
$50
|
97 %
|
|
~$88
|
Free cash
flow
|
$94
|
$44
|
113 %
|
|
~$83
|
Revenue2
|
$627
|
$547
|
15%3
|
|
$598 to $648
|
Operating
margin2
|
31 %
|
22 %
|
880
bps
|
|
|
Non-GAAP operating
margin2
|
44 %
|
37 %
|
740 bps
|
|
|
Earnings per
share2
|
$1.044
|
$0.384
|
175 %
|
|
$0.72 to
$1.29
|
Non-GAAP earnings per
share2
|
$1.545
|
$1.205
|
28 %
|
|
$1.30 to
$1.66
|
Total cash and cash
equivalents
|
$266
|
$288
|
(8 %)
|
|
|
Gross
debt6
|
$1,753
|
$2,3227
|
(25 %)
|
|
|
|
|
1
|
On a constant currency
basis, using our FY'24 Plan foreign exchange rates (rates as of
September 30, 2023) for all periods.
|
2
|
Revenue and, as a
result, operating margin and earnings per share are impacted under
ASC 606.
|
3
|
In Q4'24, revenue grew
15% year over year on a constant currency basis.
|
4
|
Q4'24 GAAP EPS included
a non-cash tax charge of $9.8 million or $0.08, primarily
associated with a reduction in a previously recorded tax benefit
associated with the effects of IRS procedural guidance issued in
May 2024. Q4'23 GAAP EPS included a non-cash tax charge of $21.8
million or $0.18 per share.
|
5
|
Q4'24 non-GAAP EPS
included a non-cash tax charge of $5.3 million or $0.04, primarily
associated with a reduction in a previously recorded tax benefit
associated with the effects of IRS procedural guidance issued in
May 2024.
|
6
|
Gross debt excludes
unamortized debt issuance costs.
|
7
|
Q4'23 gross debt
included a deferred acquisition payment related to ServiceMax of
$620 million, which was paid in October 2023.
|
$ in
millions
|
FY'24
|
FY'23
|
YoY
Change
|
|
FY'24
Guidance
|
Operating cash
flow
|
$750
|
$611
|
23 %
|
|
~$740
|
Free cash
flow
|
$736
|
$587
|
25 %
|
|
~$725
|
Revenue1
|
$2,298
|
$2,097
|
10%2
|
|
$2,270 to
$2,320
|
Operating
margin1
|
26 %
|
22 %
|
370
bps
|
|
|
Non-GAAP operating
margin1
|
39 %
|
36 %
|
270 bps
|
|
|
Earnings per
share1
|
$3.123
|
$2.063
|
51 %
|
|
$2.78 to
$3.35
|
Non-GAAP earnings per
share1
|
$5.084
|
$4.344
|
17 %
|
|
$4.85 to
$5.21
|
|
|
1
|
Revenue and, as a
result, operating margin and earnings per share are impacted under
ASC 606.
|
2
|
In FY'24, revenue grew
9% year over year on a constant currency basis.
|
3
|
FY'24 GAAP EPS included
a non-cash tax benefit of $4.4 million or $0.04, primarily
associated with the effects of IRS procedural guidance issued in
May 2024. FY'23 GAAP EPS included a non-cash tax charge of $21.8
million or $0.18 per share.
|
4
|
FY'24 non-GAAP EPS
included a non-cash tax benefit of $4.4 million or
$0.04.
|
"In a selling environment that continued to be challenging, our
ARR was solid, growing 12% year over year on a constant currency
basis. Our FY'24 free cash flow was also solid, growing 25% year
over year, driven by ARR growth and a disciplined process for
incremental investment in our business," said Kristian Talvitie, CFO.
"Given our differentiated product portfolio, the resilience of
our subscription business model, the actions we have taken over
time to align our investments with market opportunities, and
allowing for the potential near-term impacts of our go-to-market
changes, we are establishing FY'25 constant currency ARR guidance
of 9% to 10% year over year growth. Supported by ARR growth, the
predictability of our cash collections, and the disciplined
budgeting structure we have in place, we are establishing FY'25
free cash flow guidance of $835
million to $850 million, which
absorbs the impact of approximately $20
million of outflows related to our go-to-market realignment.
Additionally, as we indicated we would a quarter ago, we are
resuming share repurchases, and we currently expect to repurchase
approximately $300 million worth of
our stock in FY'25, commencing in Q1," Talvitie concluded.
Full Fiscal Year 2025 and First Fiscal Quarter
Guidance
$ in
millions
|
FY'24
Actual
|
FY'25
Guidance
|
FY'25 YoY Growth
Guidance
|
|
Q1'25
Guidance
|
Constant currency ARR
(FY'25 Plan FX rates1)
|
$2,255
|
9% to 10%
growth
|
9% to 10%
|
|
~10.5%
growth
|
Operating cash
flow
|
$750
|
$850 to
$8652
|
13% to 15%
|
|
~$2342
|
Free cash
flow
|
$736
|
$835 to
$8502
|
14% to 16%
|
|
~$2302
|
Revenue
|
$2,298
|
$2,505 to
$2,605
|
9% to 13%
|
|
$540 to $570
|
Earnings per
share
|
$3.12
|
$3.68 to
$4.57
|
18% to 47%
|
|
$0.28 to
$0.52
|
Non-GAAP earnings per
share
|
$5.08
|
$5.60 to
$6.30
|
10% to 24%
|
|
$0.75 to
$0.95
|
|
|
1
|
On a constant currency
basis, using our FY'25 Plan foreign exchange rates (rates as of
September 30, 2024) for all periods.
|
2
|
FY'25 cash flow
guidance includes approximately $20 million of outflows related to
go-to-market realignment, of which approximately $12 million is
expected in Q1'25.
|
Reconciliation of Operating Cash Flow Guidance to Free Cash
Flow Guidance
$ in
millions
|
FY'25
Guidance
|
Q1'25
Guidance
|
|
|
Operating cash
flow
|
$850 to $865
|
~$234
|
|
Capital
expenditures
|
~$15
|
~$4
|
|
Free cash
flow
|
$835 to $850
|
~$230
|
|
Reconciliation of EPS Guidance to Non-GAAP EPS
Guidance
|
FY'25
Guidance
|
Q1'25
Guidance
|
|
|
Earnings per
share
|
$3.68 to
$4.57
|
$0.28 to
$0.52
|
|
Stock-based
compensation expense
|
$1.65 to
$1.90
|
$0.40 to
$0.46
|
|
Intangible asset
amortization expense
|
~$0.65
|
~$0.16
|
|
Income tax adjustments
related to the reconciling items
|
($0.63) to
($0.57)
|
($0.15) to
($0.13)
|
|
Non-GAAP Earnings per
share
|
$5.60 to
$6.30
|
$0.75 to
$0.95
|
|
FY'25 financial guidance includes the following
assumptions:
- We provide ARR guidance on a constant currency basis, using our
FY'25 Plan foreign exchange rates (rates as of September 30, 2024) for all periods.
- We expect churn to remain low.
- For cash flow, due to invoicing seasonality, and consistent
with the past 4 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'24, at our FY'25 ARR guidance, FY'25 GAAP
operating expenses are expected to increase approximately 4% and
FY'25 non-GAAP operating expenses are expected to increase
approximately 5%, primarily due to investments to drive future
growth and foreign exchange rate fluctuations.
- Cash flow guidance includes approximately $20 million of outflows related to go-to-market
realignment.
- Capital expenditures are expected to be approximately
$15 million.
- Cash interest payments are expected to be approximately
$90 million.
- Cash tax payments are expected to be approximately $110 million.
- GAAP and non-GAAP tax rates are expected to be approximately
25%.
- GAAP P&L results are expected to include the items below,
totaling approximately $279 million
to $309 million, as well as their
related tax effects:
- approximately $200 million to
$230 million of stock-based
compensation expense, and
- approximately $79 million of
intangible asset amortization expense.
- 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 currently intend to repurchase approximately $300 million of our common stock in FY'25 and
retire the $500 million senior notes
due in Q2'25.
- We currently expect our fully diluted share count to be
approximately flat in FY'25.
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 6,
2024. To participate in the live conference call, dial (888)
330-2508 or (240) 789-2735, provide the passcode 7328695, and press
# 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
We provide supplemental non-GAAP financial measures to our
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 and
credits, net; non-operating charges and credits shown in the
reconciliation provided; 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,
2023.
Free Cash Flow: We provide 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 exchange rate
fluctuations. To present CC information, FY'24 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, 2023, rather than the actual
exchange rates in effect during that period. All discussion of
FY'25 and comparative prior period ARR results (including FY'24
baseline amounts) are reflected using the foreign exchange rates as
of September 30, 2024.
Operating Measure
ARR: ARR (Annual Run Rate) represents the annualized
value of our portfolio of active subscription software, SaaS,
hosting, 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 ARR: We provide an organic 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. We do not adjust for acquisitions that have an
immaterial impact on our ARR results when providing organic ARR
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. We do not adjust for
acquisitions that have an immaterial impact on our ARR results when
providing organic constant currency ARR results.
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.
Forward-Looking Statements
Statements in this document that are not historic facts,
including statements about our future financial and growth
expectations and targets, potential stock repurchases and the
expected effect of our go-to-market realignment, 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, high interest rates or increases in interest
rates and inflation, volatile foreign exchange rates, tightening of
credit standards and availability, the effects of the conflicts
between Russia and Ukraine and in the Middle East, 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 and cash
flow; our investments in our software solutions may not drive
expansion of those solutions and/or generate the ARR and/or cash
flow we expect if customers are slower to adopt those solutions
than we expect or if they adopt competing solutions; our
go-to-market realignment and other strategic initiatives to improve
organizational and operational efficiency may not do so when or as
we expect and may disrupt our business to a greater extent than we
expect; other uses of cash or our credit facility limits could
limit or preclude the return of 50% of free cash flow to
shareholders via share repurchases, or could change the amount and
timing of any share 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 changes to tax laws in the U.S. and other
countries and 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,
Quarterly Reports on Form 10-Q, and other filings with the U.S.
Securities and Exchange Commission.
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 30,000 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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Recurring
revenue
|
$
|
582,430
|
|
|
$
|
500,256
|
|
|
$
|
2,134,030
|
|
|
$
|
1,907,918
|
|
Perpetual
license
|
|
9,953
|
|
|
|
8,223
|
|
|
|
32,196
|
|
|
|
38,640
|
|
Professional
services
|
|
34,164
|
|
|
|
38,141
|
|
|
|
132,246
|
|
|
|
150,495
|
|
Total revenue
(1)
|
|
626,547
|
|
|
|
546,620
|
|
|
|
2,298,472
|
|
|
|
2,097,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
(2)
|
|
112,825
|
|
|
|
115,856
|
|
|
|
444,816
|
|
|
|
441,006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
513,722
|
|
|
|
430,764
|
|
|
|
1,853,656
|
|
|
|
1,656,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
(2)
|
|
147,191
|
|
|
|
137,452
|
|
|
|
558,954
|
|
|
|
530,125
|
|
Research and
development (2)
|
|
110,013
|
|
|
|
102,025
|
|
|
|
433,047
|
|
|
|
394,370
|
|
General and
administrative (2)
|
|
51,986
|
|
|
|
59,567
|
|
|
|
232,377
|
|
|
|
233,516
|
|
Amortization of
acquired intangible assets
|
|
10,559
|
|
|
|
10,670
|
|
|
|
42,018
|
|
|
|
40,022
|
|
Restructuring and
other credits, net
|
|
-
|
|
|
|
(84)
|
|
|
|
(802)
|
|
|
|
(460)
|
|
Total operating
expenses
|
|
319,749
|
|
|
|
309,630
|
|
|
|
1,265,594
|
|
|
|
1,197,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
193,973
|
|
|
|
121,134
|
|
|
|
588,062
|
|
|
|
458,474
|
|
Other expense,
net
|
|
(23,728)
|
|
|
|
(32,587)
|
|
|
|
(119,100)
|
|
|
|
(125,908)
|
|
Income before income
taxes
|
|
170,245
|
|
|
|
88,547
|
|
|
|
468,962
|
|
|
|
332,566
|
|
Provision for income
taxes
|
|
43,722
|
|
|
|
42,944
|
|
|
|
92,629
|
|
|
|
87,026
|
|
Net income
|
$
|
126,523
|
|
|
$
|
45,603
|
|
|
$
|
376,333
|
|
|
$
|
245,540
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
1.05
|
|
|
$
|
0.38
|
|
|
$
|
3.14
|
|
|
$
|
2.07
|
|
Weighted average
shares outstanding
|
|
120,113
|
|
|
|
118,803
|
|
|
|
119,679
|
|
|
|
118,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
1.04
|
|
|
$
|
0.38
|
|
|
$
|
3.12
|
|
|
$
|
2.06
|
|
Weighted average
shares outstanding
|
|
121,181
|
|
|
|
120,112
|
|
|
|
120,742
|
|
|
|
119,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
License revenue
(1)
|
$
|
239,448
|
|
|
$
|
184,391
|
|
|
$
|
806,871
|
|
|
$
|
747,022
|
|
Support and cloud
services revenue
|
|
352,935
|
|
|
|
324,088
|
|
|
|
1,359,355
|
|
|
|
1,199,536
|
|
Professional services
revenue
|
|
34,164
|
|
|
|
38,141
|
|
|
|
132,246
|
|
|
|
150,495
|
|
Total
revenue
|
$
|
626,547
|
|
|
$
|
546,620
|
|
|
$
|
2,298,472
|
|
|
$
|
2,097,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Cost of
revenue
|
$
|
5,460
|
|
|
$
|
5,206
|
|
|
$
|
21,439
|
|
|
$
|
20,874
|
|
Sales and
marketing
|
|
22,518
|
|
|
|
16,840
|
|
|
|
68,541
|
|
|
|
56,394
|
|
Research and
development
|
|
18,991
|
|
|
|
17,092
|
|
|
|
60,266
|
|
|
|
58,931
|
|
General and
administrative
|
|
15,250
|
|
|
|
19,753
|
|
|
|
73,215
|
|
|
|
70,260
|
|
Total stock-based
compensation
|
$
|
62,219
|
|
|
$
|
58,891
|
|
|
$
|
223,461
|
|
|
$
|
206,459
|
|
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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross
margin
|
$
|
513,722
|
|
|
$
|
430,764
|
|
|
$
|
1,853,656
|
|
|
$
|
1,656,047
|
|
Stock-based
compensation
|
|
5,460
|
|
|
|
5,206
|
|
|
|
21,439
|
|
|
|
20,874
|
|
Amortization of
acquired intangible assets included in cost of revenue
|
|
9,660
|
|
|
|
9,877
|
|
|
|
38,495
|
|
|
|
35,694
|
|
Non-GAAP gross
margin
|
$
|
528,842
|
|
|
$
|
445,847
|
|
|
$
|
1,913,590
|
|
|
$
|
1,712,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
$
|
193,973
|
|
|
$
|
121,134
|
|
|
$
|
588,062
|
|
|
$
|
458,474
|
|
Stock-based
compensation
|
|
62,219
|
|
|
|
58,891
|
|
|
|
223,461
|
|
|
|
206,459
|
|
Amortization of
acquired intangible assets
|
|
20,219
|
|
|
|
20,547
|
|
|
|
80,513
|
|
|
|
75,716
|
|
Acquisition and
transaction-related charges
|
|
144
|
|
|
|
222
|
|
|
|
3,106
|
|
|
|
18,706
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(84)
|
|
|
|
(802)
|
|
|
|
(460)
|
|
Non-GAAP operating
income (1)
|
$
|
276,555
|
|
|
$
|
200,710
|
|
|
$
|
894,340
|
|
|
$
|
758,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
|
126,523
|
|
|
$
|
45,603
|
|
|
$
|
376,333
|
|
|
$
|
245,540
|
|
Stock-based
compensation
|
|
62,219
|
|
|
|
58,891
|
|
|
|
223,461
|
|
|
|
206,459
|
|
Amortization of
acquired intangible assets
|
|
20,219
|
|
|
|
20,547
|
|
|
|
80,513
|
|
|
|
75,716
|
|
Acquisition and
transaction-related charges
|
|
144
|
|
|
|
222
|
|
|
|
3,106
|
|
|
|
18,706
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(84)
|
|
|
|
(802)
|
|
|
|
(460)
|
|
Non-operating charges,
net (2)
|
|
-
|
|
|
|
-
|
|
|
|
2,000
|
|
|
|
5,147
|
|
Income tax adjustments
(3)
|
|
(23,043)
|
|
|
|
19,017
|
|
|
|
(71,205)
|
|
|
|
(33,489)
|
|
Non-GAAP net
income
|
$
|
186,062
|
|
|
$
|
144,196
|
|
|
$
|
613,406
|
|
|
$
|
517,619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings
per share
|
$
|
1.04
|
|
|
$
|
0.38
|
|
|
$
|
3.12
|
|
|
$
|
2.06
|
|
Stock-based
compensation
|
|
0.51
|
|
|
|
0.49
|
|
|
|
1.85
|
|
|
|
1.73
|
|
Amortization of
acquired intangibles
|
|
0.17
|
|
|
|
0.17
|
|
|
|
0.67
|
|
|
|
0.63
|
|
Acquisition and
transaction-related charges
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.03
|
|
|
|
0.16
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(0.00)
|
|
|
|
(0.01)
|
|
|
|
(0.00)
|
|
Non-operating charges,
net (2)
|
|
-
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
0.04
|
|
Income tax adjustments
(3)
|
|
(0.19)
|
|
|
|
0.16
|
|
|
|
(0.59)
|
|
|
|
(0.28)
|
|
Non-GAAP diluted
earnings per share
|
$
|
1.54
|
|
|
$
|
1.20
|
|
|
$
|
5.08
|
|
|
$
|
4.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Operating margin
impact of non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
Twelve Months
Ended
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
GAAP operating
margin
|
|
31.0
|
%
|
|
|
22.2
|
%
|
|
|
25.6
|
%
|
|
|
21.9
|
%
|
Stock-based
compensation
|
|
9.9
|
%
|
|
|
10.8
|
%
|
|
|
9.7
|
%
|
|
|
9.8
|
%
|
Amortization of
acquired intangibles
|
|
3.2
|
%
|
|
|
3.8
|
%
|
|
|
3.5
|
%
|
|
|
3.6
|
%
|
Acquisition and
transaction-related charges
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.1
|
%
|
|
|
0.9
|
%
|
Restructuring and
other credits, net
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Non-GAAP operating
margin
|
|
44.1
|
%
|
|
|
36.7
|
%
|
|
|
38.9
|
%
|
|
|
36.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) In FY'24, we
recognized an impairment loss of $2.0 million on an
available-for-sale debt security. In FY'23, we recognized $4.2
million of financing charges for a debt commitment agreement
associated with our acquisition of ServiceMax.
|
|
(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. Additionally, in the
fourth quarter and full year of FY'24, adjustments exclude a tax
expense $0.8M and $4.4 million, respectively, for a tax reserve
related to prior years in a foreign jurisdiction. In FY'23,
non-GAAP expense excludes $21.8 million related to uncertain tax
positions in a foreign jurisdiction.
|
|
PTC
Inc.
|
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
|
September
30,
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
265,808
|
|
|
$
|
288,103
|
|
Accounts receivable,
net
|
|
861,953
|
|
|
|
811,398
|
|
Property and equipment,
net
|
|
75,187
|
|
|
|
88,391
|
|
Goodwill and acquired
intangible assets, net
|
|
4,359,367
|
|
|
|
4,299,760
|
|
Lease assets,
net
|
|
133,317
|
|
|
|
143,028
|
|
Other assets
|
|
687,910
|
|
|
|
658,162
|
|
|
|
|
|
|
|
Total assets
|
$
|
6,383,542
|
|
|
$
|
6,288,842
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
revenue
|
$
|
775,274
|
|
|
$
|
681,550
|
|
Debt, net of deferred
issuance costs
|
|
1,748,572
|
|
|
|
1,695,785
|
|
Deferred acquisition
payments (1)
|
|
-
|
|
|
|
620,040
|
|
Lease
obligations
|
|
181,754
|
|
|
|
193,192
|
|
Other
liabilities
|
|
463,544
|
|
|
|
420,985
|
|
Stockholders'
equity
|
|
3,214,398
|
|
|
|
2,677,290
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
6,383,542
|
|
|
$
|
6,288,842
|
|
|
|
|
|
|
|
(1) FY'23 Deferred
acquisition payments represented the fair value of the $650 million
payment associated with the ServiceMax, Inc. acquisition, which was
paid in Q1'24.
|
|
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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
126,523
|
|
|
$
|
45,603
|
|
|
$
|
376,333
|
|
|
$
|
245,540
|
|
Stock-based
compensation
|
|
62,219
|
|
|
|
58,891
|
|
|
|
223,461
|
|
|
|
206,459
|
|
Depreciation and
amortization
|
|
26,847
|
|
|
|
27,817
|
|
|
|
108,119
|
|
|
|
104,760
|
|
Amortization of
right-of-use lease assets
|
|
10,145
|
|
|
|
7,697
|
|
|
|
33,288
|
|
|
|
32,402
|
|
Operating lease
liability
|
|
193
|
|
|
|
(569)
|
|
|
|
(13,245)
|
|
|
|
(1,929)
|
|
Accounts
receivable
|
|
(166,051)
|
|
|
|
(198,128)
|
|
|
|
(34,629)
|
|
|
|
(98,607)
|
|
Accounts payable and
accruals
|
|
(15,999)
|
|
|
|
12,395
|
|
|
|
(15,964)
|
|
|
|
23,763
|
|
Deferred
revenue
|
|
73,006
|
|
|
|
37,876
|
|
|
|
81,399
|
|
|
|
56,572
|
|
Income
taxes
|
|
27,761
|
|
|
|
31,225
|
|
|
|
25,966
|
|
|
|
21,315
|
|
Other
|
|
(46,530)
|
|
|
|
26,962
|
|
|
|
(34,744)
|
|
|
|
20,586
|
|
Net cash provided by
operating activities
|
|
98,114
|
|
|
|
49,769
|
|
|
|
749,984
|
|
|
|
610,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
(4,537)
|
|
|
|
(5,779)
|
|
|
|
(14,378)
|
|
|
|
(23,814)
|
|
Acquisition of
businesses, net of cash acquired(1)
|
|
-
|
|
|
|
-
|
|
|
|
(93,457)
|
|
|
|
(828,271)
|
|
Borrowings (payments)
on debt, net(2)
|
|
(63,125)
|
|
|
|
(43,000)
|
|
|
|
45,924
|
|
|
|
343,000
|
|
Deferred acquisition
payment(3)
|
|
-
|
|
|
|
-
|
|
|
|
(620,040)
|
|
|
|
-
|
|
Net proceeds associated
with issuance of common stock
|
|
12,965
|
|
|
|
11,060
|
|
|
|
25,674
|
|
|
|
21,652
|
|
Payments of withholding
taxes in connection with vesting of stock-based awards
|
|
(9,412)
|
|
|
|
(6,959)
|
|
|
|
(102,001)
|
|
|
|
(82,448)
|
|
Settlement of net
investment hedges
|
|
(16,904)
|
|
|
|
6,602
|
|
|
|
(13,078)
|
|
|
|
(7,602)
|
|
Credit facility
origination costs
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(13,355)
|
|
Other financing &
investing activities
|
|
(4,183)
|
|
|
|
(1,119)
|
|
|
|
(4,183)
|
|
|
|
(6,964)
|
|
Foreign exchange impact
on cash
|
|
5,226
|
|
|
|
(3,984)
|
|
|
|
3,223
|
|
|
|
2,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
|
18,144
|
|
|
|
6,590
|
|
|
|
(22,332)
|
|
|
|
15,910
|
|
Cash, cash equivalents,
and restricted cash, beginning of period
|
|
248,322
|
|
|
|
282,208
|
|
|
|
288,798
|
|
|
|
272,888
|
|
Cash, cash equivalents,
and restricted cash, end of period
|
$
|
266,466
|
|
|
$
|
288,798
|
|
|
$
|
266,466
|
|
|
$
|
288,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow
information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for
interest(3)
|
$
|
24,641
|
|
|
$
|
37,855
|
|
|
$
|
137,036
|
|
|
$
|
89,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In FY'24, we
acquired pure-systems for $93 million, net of cash acquired. In
FY'23, we acquired ServiceMax Inc. for $1,448 million, net of cash
acquired. We paid $828 million in FY'23 and the remaining $620
million in Q1'24.
|
|
(2) In FY'24, we
borrowed $740 million to fund the ServiceMax deferred acquisition
payment and the pure-systems acquisition. Subsequently, we've made
net payments of $694 million.
|
|
(3) In FY'24, we made a
payment of $650 million to settle the ServiceMax deferred
acquisition payment liability, of which $620 million is a financing
outflow and $30 million is an operating outflow and included in
cash paid for interest.
|
|
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,
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Cash provided by
operating activities
|
$
|
98,114
|
|
|
$
|
49,769
|
|
|
$
|
749,984
|
|
|
$
|
610,861
|
|
Capital
expenditures
|
|
(4,537)
|
|
|
|
(5,779)
|
|
|
|
(14,378)
|
|
|
|
(23,814)
|
|
Free cash
flow
|
$
|
93,577
|
|
|
$
|
43,990
|
|
|
$
|
735,606
|
|
|
$
|
587,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ptc-announces-fourth-fiscal-quarter-and-full-fiscal-year-2024-results-302297956.html
SOURCE PTC Inc.