Solid ARR and Cash Flow
BOSTON, Feb. 5, 2025
/PRNewswire/ -- PTC (NASDAQ: PTC) today reported financial
results for its first fiscal quarter ended December 31, 2024.
"In Q1'25, we delivered solid year-over-year constant currency
ARR growth of 11% and cash flow growth above 25%, which was in-line
with our guidance. Our differentiated strategy 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.
"In order to better serve the needs of our customers and
strengthen our ability to drive consistent growth, in Q1'25, we
began the realignment of our go-to-market organization to align
with the vertical industries we serve. We will continue to focus on
optimizing how we operate, so we can increase customer value while
also enhancing shareholder returns," concluded Barua.
First Fiscal Quarter 2025 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
|
Q1'25
|
Q1'24
|
YoY
Change
|
|
Q1'25
Guidance
|
ARR as
reported
|
$2,205
|
$2,057
|
7 %
|
|
|
Constant currency ARR
(FY'25 Plan FX rates1)
|
$2,277
|
$2,059
|
11 %
|
|
~10.5%
growth
|
Operating cash
flow
|
$238
|
$187
|
27 %
|
|
~$234
|
Free cash
flow
|
$236
|
$183
|
29 %
|
|
~$230
|
Revenue2
|
$565
|
$550
|
3%3
|
|
$540 to $570
|
Operating
margin2
|
20 %
|
22 %
|
(110
bps)
|
|
|
Non-GAAP operating
margin2
|
34 %
|
36 %
|
(240 bps)
|
|
|
Earnings per
share2
|
$0.684
|
$0.55
|
23 %
|
|
$0.28 to
$0.52
|
Non-GAAP earnings per
share2
|
$1.10
|
$1.11
|
(0 %)
|
|
$0.75 to
$0.95
|
Total cash and cash
equivalents
|
$196
|
$265
|
(26 %)
|
|
|
Gross
debt5
|
$1,548
|
$2,267
|
(32 %)
|
|
|
|
|
1
|
On a constant currency
basis, using our FY'25 Plan foreign exchange rates (rates as of
September 30, 2024) for all periods.
|
2
|
Revenue and, as a
result, operating margin and earnings per share are impacted under
ASC 606.
|
3
|
In Q1'25, revenue grew
2% year over year on a constant currency basis.
|
4
|
Q1'25 GAAP EPS included
a non-cash tax benefit of $5.4 million or $0.04, due to the release
of a tax reserve related to prior years.
|
5
|
Gross debt excludes
unamortized debt issuance costs.
|
"In a selling environment that continued to be challenging, our
Q1'25 ARR grew 11% year over year on a constant currency basis. Our
Q1'25 cash flow was solid, with operating cash flow growing 27%
year over year and free cash flow growing 29% year over year,
driven by ARR growth and a disciplined process for incremental
investment in our business. Additionally, as we indicated, we
resumed share repurchases, buying back $75
million worth of our stock in Q1," 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 that our go-to-market changes are expected to take time to
have their intended effect, we expect Q2'25 constant currency ARR
growth of approximately 9.5%. Supported by ARR growth, the
predictability of our cash collections, the disciplined budgeting
structure we have in place, and being mindful of foreign exchange
rate fluctuations, we expect Q2'25 free cash flow of approximately
$270 million. We also intend to
continue to execute on our share repurchase program, with
approximately $75 million of buy
backs expected in Q2'25," Talvitie concluded.
Full Fiscal Year 2025 and Second Fiscal Quarter
Guidance
$ in
millions
|
FY'25 Previous
Guidance
|
FY'25
Guidance
|
FY'25 YoY
Growth
Guidance
|
|
Q2'25
Guidance
|
Constant currency ARR
(FY'25 Plan FX rates1)
|
9% to 10%
growth
|
9% to 10%
growth
|
9% to 10%
|
|
~9.5% growth
|
Operating cash
flow
|
$850 to
$8652
|
$850 to
$8652
|
13% to 15%
|
|
~$2742
|
Free cash
flow
|
$835 to
$8502
|
$835 to
$8502
|
14% to 16%
|
|
~$2702
|
Revenue
|
$2,505 to
$2,605
|
$2,430 to
$2,530
|
6% to 10%
|
|
$590 to $620
|
Earnings per
share
|
$3.68 to
$4.57
|
$3.36 to
$4.24
|
8% to 36%
|
|
$0.79 to
$1.05
|
Non-GAAP earnings per
share
|
$5.60 to
$6.30
|
$5.30 to
$6.00
|
4% to 18%
|
|
$1.30 to
$1.50
|
|
|
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 $11 million was paid out in
Q1'25 and approximately $4 million is expected in Q2'25.
|
Reconciliation of Operating Cash Flow Guidance to Free Cash
Flow Guidance
$ in
millions
|
FY'25
Guidance
|
Q2'25
Guidance
|
|
|
Operating cash
flow
|
$850 to $865
|
~$274
|
|
Capital
expenditures
|
~$15
|
~$4
|
|
Free cash
flow
|
$835 to $850
|
~$270
|
|
Reconciliation of EPS Guidance to Non-GAAP EPS
Guidance
|
FY'25
Guidance
|
Q2'25
Guidance
|
|
|
Earnings per
share
|
$3.36 to
$4.24
|
$0.79 to
$1.05
|
|
Stock-based
compensation expense
|
$1.90 to
$1.66
|
$0.48 to
$0.40
|
|
Intangible asset
amortization expense
|
~$0.65
|
~$0.16
|
|
Impairment charges to
right-of-use lease assets
|
~$0.04
|
~$0.04
|
|
Income tax adjustments
related to the reconciling items
|
($0.65) to
($0.59)
|
($0.17) to
($0.15)
|
|
Non-GAAP Earnings per
share
|
$5.30 to
$6.00
|
$1.30 to
$1.50
|
|
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 largely similar 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.
- 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 $284 million
to $314 million, as well as their
related tax effects:
- approximately $200 million to
$230 million of stock-based
compensation expense,
- approximately $79 million of
intangible asset amortization expense, and
- approximately $5 million of
impairment charges to right-of-use lease assets related to
facilities subleasing activities.
- 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 First Fiscal Quarter Results Conference Call
The Company will host a conference call to discuss results at
5:00 pm ET on Wednesday, February 5,
2025. 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,
2024.
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'25 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, 2024, rather than the actual
exchange rates in effect during that period.
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.
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, the effects of recently imposed import tariffs
and threats of additional import tariffs, volatile foreign exchange
rates, high interest rates or increases in interest rates and
inflation, tightening of credit standards and availability,
geopolitical uncertainty, including the effects of the conflicts
between Russia and Ukraine and in the Middle East, and 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
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
Recurring
revenue
|
$
|
524,311
|
|
|
$
|
506,027
|
|
|
Perpetual
license
|
|
9,405
|
|
|
|
8,440
|
|
|
Professional
services
|
|
31,412
|
|
|
|
35,747
|
|
|
Total revenue
(1)
|
|
565,128
|
|
|
|
550,214
|
|
|
|
|
|
|
|
|
|
Cost of revenue
(2)
|
|
111,797
|
|
|
|
110,020
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
453,331
|
|
|
|
440,194
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
Sales and marketing
(2)
|
|
157,532
|
|
|
|
136,924
|
|
|
Research and
development (2)
|
|
115,516
|
|
|
|
105,783
|
|
|
General and
administrative (2)
|
|
53,319
|
|
|
|
69,206
|
|
|
Amortization of
acquired intangible assets
|
|
11,440
|
|
|
|
10,363
|
|
|
Restructuring and
other credits, net
|
|
-
|
|
|
|
(795)
|
|
|
Total operating
expenses
|
|
337,807
|
|
|
|
321,481
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
115,524
|
|
|
|
118,713
|
|
|
Other expense,
net
|
|
(22,370)
|
|
|
|
(33,114)
|
|
|
Income before income
taxes
|
|
93,154
|
|
|
|
85,599
|
|
|
Provision (benefit)
for income taxes
|
|
10,922
|
|
|
|
19,212
|
|
|
Net income
|
$
|
82,232
|
|
|
$
|
66,387
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
Basic
|
$
|
0.68
|
|
|
$
|
0.56
|
|
|
Weighted average
shares outstanding
|
|
120,243
|
|
|
|
119,124
|
|
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.68
|
|
|
$
|
0.55
|
|
|
Weighted average
shares outstanding
|
|
121,145
|
|
|
|
120,250
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
License revenue
(1)
|
$
|
172,754
|
|
|
$
|
183,998
|
|
|
Support and cloud
services revenue
|
|
360,962
|
|
|
|
330,469
|
|
|
Professional services
revenue
|
|
31,412
|
|
|
|
35,747
|
|
|
Total
revenue
|
$
|
565,128
|
|
|
$
|
550,214
|
|
|
|
|
|
|
|
|
|
(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
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
Cost of
revenue
|
$
|
5,913
|
|
|
$
|
5,089
|
|
|
Sales and
marketing
|
|
18,068
|
|
|
|
16,127
|
|
|
Research and
development
|
|
16,155
|
|
|
|
14,238
|
|
|
General and
administrative
|
|
15,715
|
|
|
|
23,559
|
|
|
Total stock-based
compensation
|
$
|
55,851
|
|
|
$
|
59,013
|
|
|
PTC
Inc.
|
NON-GAAP FINANCIAL
MEASURES AND RECONCILIATIONS (UNAUDITED)
|
(in thousands,
except per share data)
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
GAAP gross
margin
|
$
|
453,331
|
|
|
$
|
440,194
|
|
|
Stock-based
compensation
|
|
5,913
|
|
|
|
5,089
|
|
|
Amortization of
acquired intangible assets included in cost of revenue
|
|
8,300
|
|
|
|
9,566
|
|
|
Non-GAAP gross
margin
|
$
|
467,544
|
|
|
$
|
454,849
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
$
|
115,524
|
|
|
$
|
118,713
|
|
|
Stock-based
compensation
|
|
55,851
|
|
|
|
59,013
|
|
|
Amortization of
acquired intangible assets
|
|
19,740
|
|
|
|
19,929
|
|
|
Acquisition and
transaction-related charges
|
|
215
|
|
|
|
2,506
|
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(795)
|
|
|
Non-GAAP operating
income (1)
|
$
|
191,330
|
|
|
$
|
199,366
|
|
|
|
|
|
|
|
|
|
GAAP net
income
|
$
|
82,232
|
|
|
$
|
66,387
|
|
|
Stock-based
compensation
|
|
55,851
|
|
|
|
59,013
|
|
|
Amortization of
acquired intangible assets
|
|
19,740
|
|
|
|
19,929
|
|
|
Acquisition and
transaction-related charges
|
|
215
|
|
|
|
2,506
|
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(795)
|
|
|
Income tax adjustments
(2)
|
|
(24,691)
|
|
|
|
(14,038)
|
|
|
Non-GAAP net
income
|
$
|
133,347
|
|
|
$
|
133,002
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings
per share
|
$
|
0.68
|
|
|
$
|
0.55
|
|
|
Stock-based
compensation
|
|
0.46
|
|
|
|
0.49
|
|
|
Amortization of
acquired intangibles
|
|
0.16
|
|
|
|
0.17
|
|
|
Acquisition and
transaction-related charges
|
|
0.00
|
|
|
|
0.02
|
|
|
Restructuring and other
credits, net
|
|
-
|
|
|
|
(0.01)
|
|
|
Income tax adjustments
(2)
|
|
(0.20)
|
|
|
|
(0.12)
|
|
|
Non-GAAP diluted
earnings per share
|
$
|
1.10
|
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
|
(1) Operating margin
impact of non-GAAP adjustments:
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
GAAP operating
margin
|
|
20.4
|
%
|
|
|
21.6
|
%
|
|
Stock-based
compensation
|
|
9.9
|
%
|
|
|
10.7
|
%
|
|
Amortization of
acquired intangibles
|
|
3.5
|
%
|
|
|
3.6
|
%
|
|
Acquisition and
transaction-related charges
|
|
0.0
|
%
|
|
|
0.5
|
%
|
|
Restructuring and
other credits, net
|
|
0.0
|
%
|
|
|
(0.1)
|
%
|
|
Non-GAAP operating
margin
|
|
33.9
|
%
|
|
|
36.2
|
%
|
|
|
|
|
|
|
|
|
(2) 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, adjustments
exclude a $5.4 million benefit in Q1'25 and $3.6 million charge in
Q1'24 related to the non-cash tax impact of tax reserves related to
prior years in foreign jurisdictions.
|
PTC
Inc.
|
|
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
September
30,
|
|
|
2024
|
|
|
2024
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
196,338
|
|
|
$
|
265,808
|
|
Accounts receivable,
net
|
|
694,807
|
|
|
|
861,953
|
|
Property and equipment,
net
|
|
71,069
|
|
|
|
75,187
|
|
Goodwill and acquired
intangible assets, net
|
|
4,295,528
|
|
|
|
4,359,367
|
|
Lease assets,
net
|
|
128,357
|
|
|
|
133,317
|
|
Other assets
|
|
689,265
|
|
|
|
687,910
|
|
|
|
|
|
|
|
Total assets
|
$
|
6,075,364
|
|
|
$
|
6,383,542
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
revenue
|
$
|
726,167
|
|
|
$
|
775,274
|
|
Debt, net of deferred
issuance costs
|
|
1,543,991
|
|
|
|
1,748,572
|
|
Lease
obligations
|
|
175,890
|
|
|
|
181,754
|
|
Other
liabilities
|
|
399,495
|
|
|
|
463,544
|
|
Stockholders'
equity
|
|
3,229,821
|
|
|
|
3,214,398
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
6,075,364
|
|
|
$
|
6,383,542
|
|
|
|
|
|
|
|
PTC
Inc.
|
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net income
|
$
|
82,232
|
|
|
$
|
66,387
|
|
|
Stock-based
compensation
|
|
55,851
|
|
|
|
59,013
|
|
|
Depreciation and
amortization
|
|
25,823
|
|
|
|
27,222
|
|
|
Amortization of
right-of-use lease assets
|
|
7,928
|
|
|
|
7,724
|
|
|
Operating lease
liability
|
|
(3,850)
|
|
|
|
(4,953)
|
|
|
Accounts
receivable
|
|
131,353
|
|
|
|
153,950
|
|
|
Accounts payable and
accruals
|
|
(15,336)
|
|
|
|
(64,687)
|
|
|
Deferred
revenue
|
|
(27,810)
|
|
|
|
(29,094)
|
|
|
Income
taxes
|
|
(13,528)
|
|
|
|
13,467
|
|
|
Other
|
|
(4,234)
|
|
|
|
(41,688)
|
|
|
Net cash provided by
operating activities
|
|
238,429
|
|
|
|
187,341
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
(2,767)
|
|
|
|
(4,563)
|
|
|
Acquisition of
businesses, net of cash acquired(1)
|
|
-
|
|
|
|
(93,457)
|
|
|
Borrowings (payments)
on debt, net(2)
|
|
(205,125)
|
|
|
|
558,404
|
|
|
Repurchases of common
stock
|
|
(75,000)
|
|
|
|
-
|
|
|
Deferred acquisition
payment(3)
|
|
-
|
|
|
|
(620,040)
|
|
|
Payments of withholding
taxes in connection with vesting of stock-based awards
|
|
(42,789)
|
|
|
|
(50,326)
|
|
|
Settlement of net
investment hedges
|
|
28,308
|
|
|
|
(7,347)
|
|
|
Other financing &
investing activities
|
|
(1,410)
|
|
|
|
-
|
|
|
Foreign exchange impact
on cash
|
|
(9,201)
|
|
|
|
6,689
|
|
|
|
|
|
|
|
|
|
Net change in cash,
cash equivalents, and restricted cash
|
|
(69,555)
|
|
|
|
(23,299)
|
|
|
Cash, cash equivalents,
and restricted cash, beginning of period
|
|
266,466
|
|
|
|
288,798
|
|
|
Cash, cash equivalents,
and restricted cash, end of period
|
$
|
196,911
|
|
|
$
|
265,499
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow
information:
|
|
|
|
|
|
|
Cash paid for
interest(3)
|
$
|
15,398
|
|
|
$
|
44,757
|
|
|
|
|
|
|
|
|
|
(1) In Q1'24, we
acquired pure-systems for $93 million, net of cash
acquired.
|
(2) In Q1'24, we
borrowed $740 million to fund the ServiceMax deferred acquisition
payment and the pure-systems acquisition and made $181 million in
payments on our debt.
|
(3) In Q1'24, 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
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
|
Cash provided by
operating activities
|
$
|
238,429
|
|
|
$
|
187,341
|
|
|
Capital
expenditures
|
|
(2,767)
|
|
|
|
(4,563)
|
|
|
Free cash
flow
|
$
|
235,662
|
|
|
$
|
182,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/ptc-announces-first-fiscal-quarter-2025-results-302369330.html
SOURCE PTC Inc.